image
Studio City International Holdings Limited MSC
Consumer Cyclical - Gambling, Resorts & Casinos - NYSE - HK
Watchlist
$ 3.09
9.96 %
$ 149 M
Market Cap
-6.18
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one MSC stock under the worst case scenario is HIDDEN Compared to the current market price of 3.09 USD, Studio City International Holdings Limited is HIDDEN

MSC Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one MSC stock under the base case scenario is HIDDEN Compared to the current market price of 3.09 USD, Studio City International Holdings Limited is HIDDEN

MSC Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one MSC stock under the best case scenario is HIDDEN Compared to the current market price of 3.09 USD, Studio City International Holdings Limited is HIDDEN

MSC Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart MSC

image
1M 13%
6M -83%
1Y -133%
3Y 54%
5Y -410.0%
All
$6.5$6.5$6.0$6.0$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.0$2.5$2.5$2.0$2.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
639 M REVENUE
43.45%
Growth Rates
1Year 43.45%
3Years 81.52%
5Years 0.39%
7Years 2.44%
10Years 80.23%
38.1 M OPERATING INCOME
429.12%
Growth Rates
1Year 429.12%
3Years 30.04%
5Years -26.51%
7Years -10.11%
10Years 12.83%
-106 M NET INCOME
20.74%
Growth Rates
1Year 20.74%
3Years 29.50%
5Years -27.92%
7Years -4.76%
10Years -4.83%
190 M OPERATING CASH FLOW
1105.08%
Growth Rates
1Year 1105.08%
3Years 50.19%
5Years -3.63%
7Years 15.73%
10Years 20.06%
-108 M INVESTING CASH FLOW
32.86%
Growth Rates
1Year 32.86%
3Years 35.66%
5Years -3.59%
7Years -10.09%
10Years 22.96%
-175 M FINANCING CASH FLOW
-73.81%
Growth Rates
1Year -73.81%
3Years -11.12%
5Years 1.59%
7Years -101.84%
10Years -1.10%
153 M REVENUE
-12.46%
Growth Rates
1Year 43.45%
3Years 81.52%
5Years 0.39%
7Years 2.44%
10Years 80.23%
3.12 M OPERATING INCOME
-80.50%
Growth Rates
1Year 429.12%
3Years 30.04%
5Years -26.51%
7Years -10.11%
10Years 12.83%
-27.7 M NET INCOME
-32.33%
Growth Rates
1Year 20.74%
3Years 29.50%
5Years -27.92%
7Years -4.76%
10Years -4.83%
0 OPERATING CASH FLOW
0.00%
Growth Rates
1Year 1105.08%
3Years 50.19%
5Years -3.63%
7Years 15.73%
10Years 20.06%
0 INVESTING CASH FLOW
0.00%
Growth Rates
1Year 32.86%
3Years 35.66%
5Years -3.59%
7Years -10.09%
10Years 22.96%
0 FINANCING CASH FLOW
0.00%
Growth Rates
1Year -73.81%
3Years -11.12%
5Years 1.59%
7Years -101.84%
10Years -1.10%
Balance Sheet Studio City International Holdings Limited
image
Current Assets 166 M
Cash & Short-Term Investments 128 M
Receivables 2.28 M
Other Current Assets 36.4 M
Non-Current Assets 2.82 B
Long-Term Investments 0
PP&E 2.66 B
Other Non-Current Assets 155 M
4.28 %89.23 %5.20 %Total Assets$3.0b
Current Liabilities 181 M
Accounts Payable 3.28 M
Short-Term Debt 21.6 M
Other Current Liabilities 156 M
Non-Current Liabilities 2.16 B
Long-Term Debt 2.15 B
Other Non-Current Liabilities 4.19 M
6.66 %92.09 %Total Liabilities$2.3b
EFFICIENCY
Earnings Waterfall Studio City International Holdings Limited
image
Revenue 639 M
Cost Of Revenue 224 M
Gross Profit 415 M
Operating Expenses 377 M
Operating Income 38.1 M
Other Expenses 144 M
Net Income -106 M
700m700m600m600m500m500m400m400m300m300m200m200m100m100m00(100m)(100m)(200m)(200m)639m(224m)415m(377m)38m(144m)(106m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
64.98% GROSS MARGIN
64.98%
Averages
1Year 64.98%
3Years -147.75%
5Years -96.83%
7Years -46.81%
10Years -13.25%
5.97% OPERATING MARGIN
5.97%
Averages
1Year 5.97%
3Years -799.06%
5Years -629.58%
7Years -442.20%
10Years -336.64%
-15.13% NET MARGIN
-15.13%
Averages
1Year -15.13%
3Years -1057.95%
5Years -856.65%
7Years -611.65%
10Years -468.83%
-14.96% ROE
-14.96%
Averages
1Year -14.96%
3Years -24.84%
5Years -27.54%
7Years -19.53%
10Years -19.87%
-3.24% ROA
-3.24%
Averages
1Year -3.24%
3Years -5.81%
5Years -7.95%
7Years -5.61%
10Years -5.68%
1.45% ROIC
1.45%
Averages
1Year 1.45%
3Years -2.41%
5Years -4.62%
7Years -1.59%
10Years -1.62%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Studio City International Holdings Limited
image
200m200m00(200m)(200m)(400m)(400m)(600m)(600m)(800m)(800m)(1b)(1b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -106 M
Depreciation & Amortization 205 M
Capital Expenditures -86.8 M
Stock-Based Compensation 0
Change in Working Capital 85.3 M
Others 27.5 M
Free Cash Flow 103 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Studio City International Holdings Limited
image
MSC has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership Studio City International Holdings Limited
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
MSC INDUSTRIAL SUPPLY CO. EARNS GREAT PLACE TO WORK CERTIFICATION™ FOR SECOND CONSECUTIVE YEAR Great Place to Work Certification™ reflects MSC's commitment to being an employer-of-choice. MELVILLE, N.Y. prnewswire.com - 2 weeks ago
MSC INDUSTRIAL SUPPLY CO. TO WEBCAST REVIEW OF FISCAL 2025 THIRD QUARTER RESULTS MELVILLE, N.Y. and DAVIDSON, N.C. prnewswire.com - 3 weeks ago
MSC Income Fund: Let's See What The Fed Does First MSC Income Fund remains a hold due to economic uncertainty, short track record, and premium valuation despite solid management and fundamentals. Earnings showed mixed results: higher net investment income but declining total investment income and increased non-performing loans, raising caution. Dividend coverage is solid for now, but potential rate cuts and economic headwinds could pressure payouts and share price in coming quarters. seekingalpha.com - 3 weeks ago
CK Hutchison confirms Aponte's MSC is main investor in ports deal CK Hutchison confirmed on Thursday that Italian billionaire Gianluigi Aponte's family-run MSC Mediterranean Shipping Company is the main investor in a group seeking to buy 43 ports from the Hong Kong conglomerate. reuters.com - 1 month ago
MSC Income Fund, Inc. (MSIF) Q1 2025 Earnings Call Transcript MSC Income Fund, Inc. (NYSE:MSIF ) Q1 2025 Earnings Conference Call May 13, 2025 10:00 AM ET Company Participants Zach Vaughan - IR Dwayne Hyzak - CEO Nick Meserve - MD and Head, Private Credit Investment Group David Magdol - President and CIO Cory Gilbert - CFO Conference Call Participants Mark Hughes - Truist Securities Kenneth Lee - RBC Capital Markets Cory Johnson - UBS Operator Greetings and welcome to MSC Income Fund First Quarter Earnings Conference Call. At this time, all participants are in a listen-only mode. seekingalpha.com - 1 month ago
MSC INCOME FUND ANNOUNCES FIRST QUARTER 2025 RESULTS First  Quarter 2025 Net Investment Income of $0.38 Per Share Net Asset Value of $15.35 Per Share HOUSTON , May 12, 2025 /PRNewswire/ -- MSC Income Fund, Inc. (NYSE: MSIF) ("MSC Income") is pleased to announce its financial results for the first quarter ended March 31, 2025. Unless otherwise noted or the context otherwise indicates, the terms the "Company" and the "Fund" refer to MSC Income and its consolidated subsidiaries. prnewswire.com - 1 month ago
MSC Income Fund Announces Regular Quarterly Dividend and Supplemental Quarterly Dividend Regular Quarterly Dividend of $0.35 per Share and Supplemental Quarterly Dividend of $0.01 per Share Payable August 1, 2025 HOUSTON , May 12, 2025 /PRNewswire/ -- MSC Income Fund, Inc. (NYSE: MSIF) (the "Company") is pleased to announce that its Board of Directors has declared a regular quarterly cash dividend of $0.35 per share payable in August 2025. Regular Quarterly Dividend Payable in August 2025 Declared Record Date Payment Date Amount Per Share 5/12/2025 6/30/2025 8/1/2025 $0.35 In addition to the regular quarterly dividend, the Board of Directors declared a supplemental quarterly cash dividend of $0.01 per share payable in August 2025. prnewswire.com - 1 month ago
MSC INDUSTRIAL SUPPLY CO. TO PARTICIPATE AT UPCOMING INVESTOR CONFERENCES MELVILLE, N.Y. and DAVIDSON, N.C. prnewswire.com - 1 month ago
Studio City International Holdings Limited Announces Unaudited First Quarter 2025 Earnings MACAU, May 08, 2025 (GLOBE NEWSWIRE) -- Studio City International Holdings Limited (NYSE: MSC) (“Studio City” or the “Company”), a world-class integrated resort located in Cotai, Macau, today reported its unaudited financial results for the first quarter of 2025. globenewswire.com - 1 month ago
MainStreetChamber Holdings and Tellus Ecolution Launch MSC Wellness Builders, Elevating Isotex Wood-Cement Blocks as the Future of Fire-Resistant and Sustainable Construction New joint venture delivers European-engineered materials - including fire-resistant Isotex blocks, antiviral porcelain tile, and eco-smart coatings - to meet the rising demand for healthier, safer, and more sustainable construction, now made more accessible and affordable for U.S. markets. LOS ANGELES, CA / ACCESS Newswire / May 6, 2025 / MainStreetChamber Holdings, Inc. (OTCPINK:MSCH), a brand licensing and business development company, has partnered with green-building innovator Tellus Ecolution to launch MSC Wellness Builders, a joint venture poised to transform the construction industry with a focus on creating quality spaces that champion structural durability, indoor health and environmental responsibility. accessnewswire.com - 1 month ago
Studio City Announces Earnings Release Date MACAU, May 02, 2025 (GLOBE NEWSWIRE) -- Studio City International Holdings Limited (NYSE: MSC), a world-class integrated resort located in Cotai, Macau, today announces that it will release its unaudited financial results for the first quarter of 2025 on Thursday, May 8, 2025. globenewswire.com - 2 months ago
AccuStem Sciences, Inc. and EmeritusDX Announce Partnership to Commercialize MSC Test for Lung Cancer Screening LONDON and PHOENIX, Ariz., April 28, 2025 (GLOBE NEWSWIRE) -- AccuStem Sciences, Inc. (OTCQB: ACUT), a clinical stage diagnostics company dedicated to improving outcomes for patients with or at risk of cancer, and EmeritusDX, a rapidly growing cancer diagnostics and information company, are pleased to announce the expansion of their strategic partnership to include the commercialization of the MSC test for lung cancer screening. globenewswire.com - 2 months ago
8. Profile Summary

Studio City International Holdings Limited MSC

image
COUNTRY HK
INDUSTRY Gambling, Resorts & Casinos
MARKET CAP $ 149 M
Dividend Yield 0.00%
Description Studio City International Holdings Limited operates a gaming, retail, and entertainment resort in Cotai, Macau. The company operates Studio City Casino with 250 mass market gaming tables; approximately 947 gaming machines; and 45 VIP rolling chip tables. Its resort provides various non-gaming facilities, including approximately 1,600 luxury hotel rooms; food and beverage outlets; figure-8 Ferris wheel; a night club and karaoke; a 5,000-seat live performance arena; and approximately 27,000 square meters of complementary retail space. The company was formerly known as Cyber One Agents Limited and changed its name to Studio City International Holdings Limited in January 2012. The company was founded in 2000 and is based in Central, Hong Kong. Studio City International Holdings Limited operates as a subsidiary of MCO Cotai Investments Limited.
Contact The Centrium, Central, https://www.studiocity-macau.com
IPO Date Oct. 18, 2018
Employees 5848
Officers Mr. Geoffrey Stuart Davis C.F.A. Chief Financial Officer & Director Mr. Kevin Richard Benning Senior Vice President & Property GM Ms. Amy L. Kuzdowicz CPA Principal Accounting Officer Ms. Jeanny Kim Senior Vice President & Group Treasurer