investorscraft@gmail.com

Intrinsic ValueWynn Macau, Limited (1128.HK)

Previous CloseHK$5.79
Intrinsic Value
Upside potential
Previous Close
HK$5.79

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Wynn Macau, Limited is a premier operator in the global gaming and integrated resort sector, focused exclusively on the Macau Special Administrative Region. Its core revenue model is driven by its two flagship properties, Wynn Palace and Wynn Macau, which generate income from high-stakes casino gaming, luxury hotel accommodations, fine dining, premium retail, and entertainment offerings. The company strategically targets the premium mass and VIP gaming segments, leveraging its brand's reputation for unparalleled service and opulent amenities to capture a significant share of the high-end market. This positioning allows it to command premium pricing and foster strong customer loyalty within the competitive Macau landscape, which is the world's largest gambling hub by revenue. Its integrated resort strategy creates a synergistic ecosystem where non-gaming amenities enhance the overall guest experience and provide diversified revenue streams, insulating the business from fluctuations in pure gaming demand.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 28.7 billion for the period, demonstrating a strong recovery in Macau's tourism and gaming sectors. Net income reached HKD 3.2 billion, reflecting healthy operational leverage and effective cost management. The generation of HKD 7.7 billion in operating cash flow underscores the highly cash-generative nature of its resort operations, providing significant liquidity for debt servicing and strategic initiatives.

Earnings Power And Capital Efficiency

Wynn Macau exhibits substantial earnings power, with diluted earnings per share of HKD 0.57. The company's capital allocation is disciplined, with capital expenditures of HKD -1.31 billion focused on maintaining its premium property standards and guest experiences. The strong operating cash flow significantly exceeds these investment needs, highlighting efficient capital deployment and the ability to self-fund growth and improvements.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of HKD 11.3 billion, providing a considerable liquidity buffer. However, this is offset by a substantial total debt load of HKD 45.0 billion. The company's financial health is therefore a balance between its strong cash generation capabilities and the need to manage its leveraged capital structure effectively over the medium to long term.

Growth Trends And Dividend Policy

Recent performance indicates a positive growth trajectory following the post-pandemic recovery in Macau. The company has demonstrated a commitment to shareholder returns, instituting a dividend per share of HKD 0.37. This policy reflects management's confidence in the sustainability of current cash flows and its balanced approach to returning capital while maintaining financial flexibility.

Valuation And Market Expectations

With a market capitalization of approximately HKD 35.4 billion, the market is pricing in a continued recovery and growth in the Macau gaming market. A beta of 1.146 indicates that the stock is expected to be more volatile than the broader market, reflecting its sensitivity to economic cycles, tourism trends, and regulatory changes within the gaming industry.

Strategic Advantages And Outlook

The company's primary strategic advantages are its iconic brand, superior property quality, and prime locations in Macau. The outlook is tied to the health of the premium gaming and tourism market in the region. Future performance will depend on maintaining its high-service standards, navigating the regulatory environment, and capitalizing on the return of international visitors to solidify its market-leading position.

Sources

Company DescriptionProvided Financial Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount