As of 2026-04-03, the Intrinsic Value of Studio City International Holdings Ltd (MSC) is 20.53 USD. This MSC valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 2.89 USD, the upside of Studio City International Holdings Ltd is 610.40%.
The range of the Intrinsic Value is (38.75) - 86.74 USD
Based on its market price of 2.89 USD and our intrinsic valuation, Studio City International Holdings Ltd (MSC) is undervalued by 610.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,916.68) - (338.05) | (576.37) | -20043.6% |
| DCF (Growth 10y) | (313.13) - (2,378.90) | (505.84) | -17603.3% |
| DCF (EBITDA 5y) | (38.75) - 86.74 | 20.53 | 610.4% |
| DCF (EBITDA 10y) | (53.29) - 194.68 | 57.43 | 1887.1% |
| Fair Value | -8.39 - -8.39 | -8.39 | -390.45% |
| P/E | (0.91) - (2.27) | (1.66) | -157.5% |
| EV/EBITDA | (10.13) - 34.62 | 5.83 | 101.6% |
| EPV | (2.88) - (0.05) | (1.47) | -150.7% |
| DDM - Stable | (2.15) - (7.13) | (4.64) | -260.5% |
| DDM - Multi | (0.87) - (2.34) | (1.28) | -144.3% |
| Market Cap (mil) | 615.65 |
| Beta | -0.42 |
| Outstanding shares (mil) | 213.03 |
| Enterprise Value (mil) | 2,607.20 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.24% |
| Cost of Debt | 5.84% |
| WACC | 6.70% |