The Discounted Cash Flow (DCF) valuation of Melco International Development Ltd (200.HK) is 2.60 HKD. With the latest stock price at 3.33 HKD, the upside of Melco International Development Ltd based on DCF is -22.1%.
Based on the latest price of 3.33 HKD and our DCF valuation, Melco International Development Ltd (200.HK) is a sell. selling 200.HK stocks now will result in a potential gain of 22.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 14.0% | 9.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (10.47) - 382.91 | 2.60 |
| Upside | -414.5% - 11398.7% | -22.1% |