|
Studio City International Holdings Limited (MSC) DCF Valuation
HK | Consumer Cyclical | Gambling, Resorts & Casinos | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Studio City International Holdings Limited (MSC) Bundle
Streamline Studio City International Holdings Limited (MSC) valuation using our customizable DCF Calculator! With access to real MSC financials and adjustable forecast inputs, you can easily explore various scenarios and determine MSC's fair value in just a few minutes.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 626.7 | 49.2 | 106.9 | 11.5 | 445.5 | 466.3 | 488.1 | 510.8 | 534.6 | 559.6 |
| Revenue Growth, % | 0 | -92.16 | 117.36 | -89.19 | 3758.14 | 4.66 | 4.66 | 4.66 | 4.66 | 4.66 |
| EBITDA | 348.7 | -141.0 | -83.9 | -141.6 | 152.8 | -175.8 | -184.0 | -192.6 | -201.6 | -211.0 |
| EBITDA, % | 55.63 | -286.72 | -78.47 | -1226.28 | 34.3 | -37.71 | -37.71 | -37.71 | -37.71 | -37.71 |
| Depreciation | 171.9 | 160.3 | 127.6 | 127.0 | 169.4 | 340.8 | 356.7 | 373.4 | 390.8 | 409.0 |
| Depreciation, % | 27.43 | 326.1 | 119.43 | 1099.38 | 38.02 | 73.09 | 73.09 | 73.09 | 73.09 | 73.09 |
| EBIT | 176.7 | -301.3 | -211.5 | -268.6 | -16.6 | -257.0 | -268.9 | -281.5 | -294.6 | -308.3 |
| EBIT, % | 28.2 | -612.82 | -197.9 | -2325.66 | -3.73 | -55.11 | -55.11 | -55.11 | -55.11 | -55.11 |
| Total Cash | 299.4 | 573.2 | 499.3 | 509.5 | 228.0 | 372.1 | 389.4 | 407.6 | 426.6 | 446.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 63.4 | 10.8 | 15.9 | .5 | 43.3 | 56.8 | 59.5 | 62.3 | 65.2 | 68.2 |
| Account Receivables, % | 10.11 | 22.02 | 14.92 | 4.19 | 9.71 | 12.19 | 12.19 | 12.19 | 12.19 | 12.19 |
| Inventories | 9.8 | 9.3 | 5.8 | 5.1 | 5.8 | 66.8 | 69.9 | 73.1 | 76.5 | 80.1 |
| Inventories, % | 1.56 | 18.93 | 5.45 | 44.35 | 1.29 | 14.32 | 14.32 | 14.32 | 14.32 | 14.32 |
| Accounts Payable | 3.3 | .2 | .2 | .5 | 2.5 | 5.6 | 5.9 | 6.2 | 6.5 | 6.8 |
| Accounts Payable, % | 0.53244 | 0.41898 | 0.19744 | 4.34 | 0.55079 | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 |
| Capital Expenditure | -78.6 | -188.5 | -404.5 | -452.1 | -156.8 | -324.3 | -339.4 | -355.3 | -371.8 | -389.2 |
| Capital Expenditure, % | -12.54 | -383.46 | -378.49 | -3915.19 | -35.2 | -69.55 | -69.55 | -69.55 | -69.55 | -69.55 |
| Tax Rate, % | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 |
| EBITAT | 134.7 | -300.6 | -211.2 | -268.9 | -15.2 | -240.1 | -251.3 | -263.0 | -275.3 | -288.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 158.3 | -278.9 | -489.7 | -577.6 | -44.0 | -295.0 | -239.5 | -250.7 | -262.3 | -274.6 |
| WACC, % | 4.62 | 5.47 | 5.47 | 5.47 | 5.16 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,138.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -280 | |||||||||
| Terminal Value | -8,650 | |||||||||
| Present Terminal Value | -6,701 | |||||||||
| Enterprise Value | -7,840 | |||||||||
| Net Debt | 2,120 | |||||||||
| Equity Value | -9,960 | |||||||||
| Diluted Shares Outstanding, MM | 193 | |||||||||
| Equity Value Per Share | -51.72 |
What You Will Get
- Real MSC Financial Data: Pre-filled with Studio City International Holdings Limited’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See MSC’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Studio City International Holdings Limited (MSC).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to MSC.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit MSC's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Studio City International Holdings Limited (MSC).
- Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.
How It Works
- Download the Template: Gain immediate access to the Excel-based MSC DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically recalculates the intrinsic value of Studio City International Holdings Limited (MSC).
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis decisions.
Why Choose This Calculator for Studio City International Holdings Limited (MSC)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to MSC's valuation as you modify inputs.
- Preloaded Data: Comes with Studio City’s actual financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Investors: Assess the intrinsic value of Studio City International Holdings Limited (MSC) to inform investment choices.
- CFOs: Utilize a high-quality DCF model for accurate financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports related to (MSC).
- Entrepreneurs: Discover financial modeling techniques employed by leading companies, including (MSC).
- Educators: Implement it as a resource for teaching valuation methods in finance courses.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Studio City International Holdings Limited (MSC).
- Real-World Data: Historical and projected financials for Studio City International Holdings Limited (MSC) preloaded for in-depth analysis.
- Customizable Parameters: Tailor WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Studio City International Holdings Limited (MSC).
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Studio City International Holdings Limited (MSC).
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results related to Studio City International Holdings Limited (MSC).