As of 2025-07-06, the Intrinsic Value of MGM China Holdings Ltd (2282.HK) is 16.85 HKD. This 2282.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.26 HKD, the upside of MGM China Holdings Ltd is 18.20%.
The range of the Intrinsic Value is 13.35 - 22.22 HKD
Based on its market price of 14.26 HKD and our intrinsic valuation, MGM China Holdings Ltd (2282.HK) is undervalued by 18.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.35 - 22.22 | 16.85 | 18.2% |
| DCF (Growth 10y) | 16.65 - 26.77 | 20.67 | 44.9% |
| DCF (EBITDA 5y) | 10.88 - 18.07 | 14.46 | 1.4% |
| DCF (EBITDA 10y) | 14.56 - 22.83 | 18.48 | 29.6% |
| Fair Value | 6.06 - 6.06 | 6.06 | -57.52% |
| P/E | 14.47 - 20.00 | 17.54 | 23.0% |
| EV/EBITDA | 4.73 - 14.04 | 8.39 | -41.1% |
| EPV | 11.40 - 16.68 | 14.04 | -1.5% |
| DDM - Stable | 7.25 - 13.93 | 10.59 | -25.7% |
| DDM - Multi | 10.42 - 15.34 | 12.39 | -13.1% |
| Market Cap (mil) | 54,188.29 |
| Beta | 0.80 |
| Outstanding shares (mil) | 3,800.02 |
| Enterprise Value (mil) | 72,022.79 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.26% |
| Cost of Debt | 5.09% |
| WACC | 8.70% |