Valuation Studio City International Holdings Limited

Stocks

Market Closed - NYSE Other stock markets 21:00:03 16/07/2026 BST			5-day change	1st Jan Change
1.810 ^USD	+3.43%		-0.55%	-49.01%

05-13	Studio City Company Limited announces results of its tender offer for any and all of its 7.00% senior secured notes due 2027	RE
05-07	Studio City prices $300 mln of 6.125% senior secured notes due 2031 at 100%	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,099	493.5	1,148	1,248	1,088	683.7
Change	-	-55.1%	132.59%	8.72%	-12.81%	-37.17%
Enterprise Value (EV) ¹	2,127	2,097	3,087	3,368	3,138	2,613
Change	-	-1.37%	47.2%	9.1%	-6.85%	-16.72%
P/E	-2.69x	-1.95x	-3.23x	-9.35x	-11.2x	-11.6x
PBR	1.04x	0.63x	1.43x	1.87x	1.84x	1.31x
PEG	-	0.1x	0.1x	0.1x	0.4x	0.3x
Capitalization / Revenue	22.3x	4.62x	99.4x	2.8x	1.7x	0.98x
EV / Revenue	43.2x	19.6x	267x	7.56x	4.91x	3.76x
EV / EBITDA	-17.8x	-34.3x	-19.9x	24.6x	13x	9.31x
EV / EBIT	-7.7x	-11.3x	-11.1x	-122x	80.6x	36.4x
EV / FCF	-16.2x	-5.42x	-5.7x	-15.5x	27.6x	16.6x
FCF Yield	-6.16%	-18.4%	-17.6%	-6.45%	3.62%	6.03%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-4.412	-2.728	-1.844	-0.6933	-0.504	-0.3051
Distribution rate	-	-	-	-	-	-
Net sales ¹	49.21	106.9	11.55	445.5	639.1	694.6
EBITDA ¹	-119.2	-61.23	-155	137.1	240.7	280.5
EBIT ¹	-276.2	-185.5	-277.2	-27.64	38.95	71.84
Net income ¹	-321.6	-252.6	-326.5	-133.5	-96.73	-58.76
Net Debt ¹	1,028	1,604	1,940	2,120	2,049	1,929
Reference price ²	11.870	5.330	5.960	6.480	5.650	3.550
Nbr of stocks (in thousands)	92,588	92,588	192,588	192,588	192,588	192,588
Announcement Date	31/03/21	31/03/22	31/03/23	22/03/24	21/03/25	13/03/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
STUDIO CITY INTERNATIONAL HOLDINGS LIMITED	-	-	-	-	337M
LAS VEGAS SANDS CORP.	14.17x	2.95x	7.57x	2.57%	29.68B
MGM RESORTS INTERNATIONAL	22.55x	0.89x	3.39x	-.--%	11.98B
WYNN RESORTS, LIMITED	21.58x	2.6x	8.53x	1.04%	9.93B
GENTING SINGAPORE LIMITED	19.24x	1.91x	5.8x	6.4%	5.85B
MONARCH CASINO & RESORT, INC.	18.99x	3.58x	9.7x	0.95%	2.24B
MELCO RESORTS & ENTERTAINMENT LIMITED	9.85x	1.45x	5.98x	1.45%	2.04B
KANGWON LAND, INC.	10.33x	1.41x	6.43x	6%	1.9B
TABCORP HOLDINGS LIMITED	39.12x	0.95x	6x	3.08%	1.38B
PARADISE CO., LTD.	11.01x	1.2x	6.04x	1.46%	616M
Average	18.54x	1.88x	6.60x	2.55%	6.6B
Weighted average by Cap.	17.69x	2.30x	6.74x	2.22%