Melco Resorts & Entertainment Limited logo

Melco Resorts & Entertainment Limited

MLCO | NASDAQ
Chart Builder DCF Calculator
$4.56
-$0.15 (-3.18%)
At close: Nov 5, 2026, 4:00 PM ET
$4.57
+$0.01 (+0.19%)
After-hours: Nov 5, 2026, 6:20 PM ET
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
234.81M 229.35M 185.04M 104.14M 56.71M 60.9M 43.54M -142.07M -185.63M -230.46M -326.92M -372.97M -600.51M -828.53M -930.53M -838.83M -828.21M -762.43M -812.06M -851.55M -949.91M -1.13B
Depreciation & Amortization
n/a n/a n/a n/a n/a n/a n/a n/a 135M 271.53M 387.33M 387.33M 374.38M 368.92M 253.12M 391.81M 269.77M 138.7M 138.7M 367.65M 515.46M 664.9M
Stock-Based Compensation
28.72M 29.05M 29.27M 28.66M 27.84M 27.26M 27.37M 29.11M 22.2M 15.15M 8.24M 71.81M 71.81M 71.81M 88.78M 16.97M 34.49M 46.86M 39.91M 62.12M 44.6M 32.23M
Other Working Capital
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 445.25M 445.25M 445.25M
Other Non-Cash Items
-263.53M -258.39M -214.31M -132.8M -84.55M -88.16M -70.91M 112.96M 28.43M -56.21M -68.65M -270.57M -30.08M 203.4M 404.22M 430.04M 523.95M 576.88M 633.45M 789.43M 757.5M 802.87M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 445.25M 445.25M 445.25M
Change in Working Capital
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -117.5M -117.5M -117.5M -117.5M n/a n/a n/a n/a -445.25M -445.25M -445.25M
Operating Cash Flow
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -301.9M -301.9M -301.9M -301.9M n/a n/a n/a n/a -543.43M -543.43M -543.43M
Capital Expenditures
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 45.93M 45.93M 45.93M 45.93M n/a n/a n/a n/a 45.93M 45.93M 45.93M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 410M 410M 410M
Other Investing Acitivies
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -806.14M -806.14M -806.14M -806.14M n/a n/a n/a n/a -463.35M -463.35M -463.35M
Investing Cash Flow
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -760.21M -760.21M -760.21M -760.21M n/a n/a n/a n/a -7.42M -7.42M -7.42M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -79.12M -79.12M -79.12M
Other Financial Acitivies
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 1.09B 1.09B 1.09B
Financial Cash Flow
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 1.01B 1.01B 1.01B
Net Cash Flow
n/a n/a n/a n/a n/a n/a n/a n/a -14.44M 79.44M -445.7M -1.51B -1.57B -1.91B -1.39B -194.64M -121.42M 131.3M 131.3M 453.24M 1.04B 988.28M
Free Cash Flow
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -255.97M -255.97M -255.97M -255.97M n/a n/a n/a n/a -497.5M -497.5M -497.5M
Adj. Free Cash Flow
-28.72M -29.05M -29.27M -28.66M -27.84M -27.26M -27.37M -29.11M -22.2M -15.15M -8.24M -327.78M -327.78M -327.78M -344.75M -16.97M -34.49M -46.86M -39.91M -559.62M -542.1M -529.73M
Maintenance CapEx
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 45.93M 45.93M 45.93M 45.93M n/a n/a n/a n/a 45.93M 45.93M 45.93M
Growth CapEx
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Owner Earnings
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -255.97M -255.97M -255.97M -255.97M n/a n/a n/a n/a -497.5M -497.5M -497.5M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.