The Discounted Cash Flow (DCF) valuation of Melco Resorts & Entertainment Ltd (MLCO) is 22.10 USD. With the latest stock price at 8.56 USD, the upside of Melco Resorts & Entertainment Ltd based on DCF is 158.2%.
Based on the latest price of 8.56 USD and our DCF valuation, Melco Resorts & Entertainment Ltd (MLCO) is a buy. buying MLCO stocks now will result in a potential gain of 158.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.0% | 6.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 8.44 - 60.04 | 22.10 |
| Upside | -1.4% - 601.4% | 158.2% |