investorscraft@gmail.com

Intrinsic ValueStudio City International Holdings Limited (MSC)

Previous Close$3.04
Intrinsic Value
Upside potential
Previous Close
$3.04

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

Studio City International Holdings Limited operates in the integrated resort and entertainment industry, primarily catering to the premium mass-market segment in Macau. The company generates revenue through its casino operations, hotel accommodations, and entertainment offerings, including a state-of-the-art cinema and live performances. Positioned as a non-gaming-focused resort, Studio City differentiates itself by emphasizing high-quality leisure experiences, targeting both regional and international tourists seeking a diversified entertainment destination. The company benefits from its strategic location in Macau, a globally recognized gaming hub, though it faces intense competition from larger, established operators with broader gaming portfolios. Studio City’s revenue model relies heavily on non-gaming amenities, which aligns with Macau’s regulatory push to diversify its tourism economy. This focus positions the company as a niche player in a market traditionally dominated by high-roller gaming revenue.

Revenue Profitability And Efficiency

Studio City reported revenue of $639.1 million for the fiscal year ending December 31, 2024, reflecting its recovery in the post-pandemic Macau market. However, the company posted a net loss of $96.7 million, with diluted EPS of -$2, indicating ongoing profitability challenges. Operating cash flow stood at $189.9 million, suggesting operational resilience, while capital expenditures of $86.8 million highlight continued investment in property upgrades and non-gaming amenities.

Earnings Power And Capital Efficiency

The company’s negative net income underscores persistent earnings pressure, likely due to high fixed costs and competitive dynamics in Macau. Operating cash flow, however, demonstrates an ability to generate liquidity from core operations. Capital expenditures remain significant as Studio City invests in enhancing its non-gaming offerings, which could improve long-term earnings power if visitor demand sustains.

Balance Sheet And Financial Health

Studio City’s balance sheet shows $127.6 million in cash and equivalents against total debt of $2.18 billion, indicating a leveraged position. The high debt load may constrain financial flexibility, though the company’s operating cash flow provides some coverage. Investors should monitor debt servicing capabilities, particularly in a cyclical industry like gaming and hospitality.

Growth Trends And Dividend Policy

Growth prospects hinge on Macau’s tourism recovery and Studio City’s ability to attract visitors with its non-gaming attractions. The company did not declare dividends in FY2024, prioritizing debt management and reinvestment. Future dividend potential depends on sustained profitability and reduced leverage.

Valuation And Market Expectations

The market likely prices Studio City based on its recovery trajectory and Macau’s regulatory environment. Negative earnings and high debt may weigh on valuation multiples, but optimism around non-gaming revenue growth could support long-term investor interest.

Strategic Advantages And Outlook

Studio City’s focus on non-gaming amenities aligns with Macau’s economic diversification goals, offering a strategic edge. However, macroeconomic volatility and competition pose risks. The outlook depends on execution in scaling entertainment offerings and managing debt sustainably.

Sources

Company filings, CIK 0001713334

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