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.
Based on its market price of 0.91 NZD and our intrinsic valuation, Skycity Entertainment Group Ltd (SKC.NZ) is overvalued by 45%.
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% |
Market Cap (mil) | 692 |
Beta | 0.87 |
Outstanding shares (mil) | 760 |
Enterprise Value (mil) | 1,424 |
Market risk premium | 5.6% |
Cost of Equity | 8.8% |
Cost of Debt | 5% |
WACC | 6.1% |