DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Studio City International Holdings Limited (MSC)

Consumer Cyclical | Gambling, Resorts & Casinos

Today's Price

$0.78

Today's Fair Value

$17.53 +2147.44%

Margin of Safety

+95.55%

Projected Value (5Y)

$28.23 +3519.23%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 15.96% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -5.41% | CAGR (5y): 15.77%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 8.79x)

Discount Rate