SKC.NZ
Skycity Entertainment Group Ltd
Price:  
0.91 
NZD
Volume:  
175,076
New Zealand | Hotels, Restaurants & Leisure

SKC.NZ Intrinsic Value

-45 %
Upside

What is the intrinsic value of SKC.NZ?

As of 2025-07-06, the Intrinsic Value of Skycity Entertainment Group Ltd (SKC.NZ) is 0.50 NZD. This SKC.NZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.91 NZD, the upside of Skycity Entertainment Group Ltd is -45%.

The range of the Intrinsic Value is 0.1 - 1.45 NZD.

Is SKC.NZ undervalued or overvalued?

Based on its market price of 0.91 NZD and our intrinsic valuation, Skycity Entertainment Group Ltd (SKC.NZ) is overvalued by 45%.

0.91 NZD
Stock Price
0.50 NZD
Intrinsic Value
Intrinsic Value Details

SKC.NZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 0.1 - 1.45 0.50 -45.0%
DCF (Growth Exit 10Y) 0.21 - 1.49 0.60 -34.4%
DCF (EBITDA Exit 5Y) 1.87 - 2.59 2.37 160.5%
DCF (EBITDA Exit 10Y) 1.7 - 2.4 2.17 138.1%
Peter Lynch Fair Value -1.05 - -1.05 -1.05 -215.51%
P/E Multiples (2.47) - 0.50 (1.14) -225.4%
EV/EBITDA Multiples 1.1 - 1.85 1.46 60.2%
Earnings Power Value 1.59 - 1.81 1.70 87.1%
Dividend Discount Model - Multi Stages 0.41 - 1 0.59 -35.5%

SKC.NZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil)692
Beta0.87
Outstanding shares (mil)760
Enterprise Value (mil)1,424
Market risk premium5.6%
Cost of Equity8.8%
Cost of Debt5%
WACC6.1%