As of 2025-07-06, the Intrinsic Value of Wynn Macau Ltd (1128.HK) is 43.69 HKD. This 1128.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.90 HKD, the upside of Wynn Macau Ltd is 640.60%.
The range of the Intrinsic Value is 25.86 - 73.62 HKD
Based on its market price of 5.90 HKD and our intrinsic valuation, Wynn Macau Ltd (1128.HK) is undervalued by 640.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.86 - 73.62 | 43.69 | 640.6% |
| DCF (Growth 10y) | 36.59 - 89.89 | 56.60 | 859.3% |
| DCF (EBITDA 5y) | 20.77 - 52.66 | 34.97 | 492.6% |
| DCF (EBITDA 10y) | 32.88 - 72.06 | 49.71 | 742.6% |
| Fair Value | 23.88 - 23.88 | 23.88 | 304.73% |
| P/E | 49.60 - 72.98 | 61.55 | 943.2% |
| EV/EBITDA | 2.60 - 45.02 | 23.10 | 291.5% |
| EPV | 28.47 - 65.56 | 47.02 | 696.9% |
| DDM - Stable | 6.05 - 11.20 | 8.63 | 46.2% |
| DDM - Multi | 5.49 - 8.36 | 6.63 | 12.4% |
| Market Cap (mil) | 31,014.59 |
| Beta | 1.02 |
| Outstanding shares (mil) | 5,256.71 |
| Enterprise Value (mil) | 295,115.06 |
| Market risk premium | 5.98% |
| Cost of Equity | 47.33% |
| Cost of Debt | 6.71% |
| WACC | 9.96% |