image
Consumer Cyclical - Gambling, Resorts & Casinos - NYSE - HK
$ 4.615
2.1 %
$ 889 M
Market Cap
-10.03
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one MSC stock under the worst case scenario is HIDDEN Compared to the current market price of 4.62 USD, Studio City International Holdings Limited is HIDDEN

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one MSC stock under the base case scenario is HIDDEN Compared to the current market price of 4.62 USD, Studio City International Holdings Limited is HIDDEN

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one MSC stock under the best case scenario is HIDDEN Compared to the current market price of 4.62 USD, Studio City International Holdings Limited is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
446 M REVENUE
3758.14%
-11.6 M OPERATING INCOME
95.82%
-134 M NET INCOME
63.05%
-18.9 M OPERATING CASH FLOW
89.43%
-162 M INVESTING CASH FLOW
64.37%
-101 M FINANCING CASH FLOW
-15.69%
175 M REVENUE
8.13%
16 M OPERATING INCOME
330.22%
-16.3 M NET INCOME
12.54%
8.37 M OPERATING CASH FLOW
-87.23%
-18.2 M INVESTING CASH FLOW
44.25%
0 FINANCING CASH FLOW
100.00%
Balance Sheet Studio City International Holdings Limited
image
Current Assets 316 M
Cash & Short-Term Investments 228 M
Receivables 43.2 M
Other Current Assets 44.8 M
Non-Current Assets 2.92 B
Long-Term Investments 130 K
PP&E 2.79 B
Other Non-Current Assets 132 M
Current Liabilities 157 M
Accounts Payable 2.45 M
Short-Term Debt 1.09 M
Other Current Liabilities 153 M
Non-Current Liabilities 2.35 B
Long-Term Debt 2.35 B
Other Non-Current Liabilities 5.25 M
EFFICIENCY
Earnings Waterfall Studio City International Holdings Limited
image
Revenue 446 M
Cost Of Revenue 341 M
Gross Profit 105 M
Operating Expenses 117 M
Operating Income -11.6 M
Other Expenses 122 M
Net Income -134 M
RATIOS
23.57% GROSS MARGIN
23.57%
-2.60% OPERATING MARGIN
-2.60%
-29.97% NET MARGIN
-29.97%
-18.32% ROE
-18.32%
-4.13% ROA
-4.13%
-0.38% ROIC
-0.38%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Studio City International Holdings Limited
image
Net Income -134 M
Depreciation & Amortization 169 M
Capital Expenditures -157 M
Stock-Based Compensation 0
Change in Working Capital -43.4 M
Others 8.96 M
Free Cash Flow -176 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
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
Date Value Insider Amount Avg Price
16 years ago
Nov 25, 2008
Bought 14 K USD
NASTAS CLIFFORD D
Chief Executive Officer
+ 10000
1.4 USD
19 years ago
Aug 22, 2005
Sell 71.7 K USD
NASTAS CLIFFORD D
PRESIDENT-COO
- 4943
14.5 USD
20 years ago
Jul 15, 2004
Bought 38.5 K USD
REILLY JOHN PAUL
Director
+ 3000
12.8187 USD
20 years ago
May 18, 2004
Bought 39.4 K USD
NASTAS CLIFFORD D
VICE PRESIDENT - MARKETING
+ 4214
9.34 USD
20 years ago
May 18, 2004
Bought 24 K USD
STEWART RONALD L
PRESIDENT AND CEO
+ 2700
8.9 USD
20 years ago
May 18, 2004
Bought 17.7 K USD
STEWART RONALD L
PRESIDENT AND CEO
+ 2000
8.87 USD
20 years ago
May 18, 2004
Bought 34.6 K USD
STEWART RONALD L
PRESIDENT AND CEO
+ 3900
8.86 USD
20 years ago
May 18, 2004
Bought 7.96 K USD
STEWART RONALD L
PRESIDENT AND CEO
+ 900
8.85 USD
20 years ago
May 18, 2004
Bought 3.54 K USD
STEWART RONALD L
PRESIDENT AND CEO
+ 400
8.84 USD
20 years ago
May 18, 2004
Bought 882 USD
STEWART RONALD L
PRESIDENT AND CEO
+ 100
8.82 USD
7. News
MSC Income Fund Announces Proposed Public Offering HOUSTON , Jan. 21, 2025 /PRNewswire/ -- MSC Income Fund, Inc. ("MSC Income" or the "Company"), an externally managed business development company, today announced that it has commenced a public offering of 4,850,000 shares of its common stock. The public offering price per share of the common stock is expected to be $15.53. prnewswire.com - 1 week ago
MSC INDUSTRIAL SUPPLY CO. REPORTS FISCAL 2025 FIRST QUARTER RESULTS FISCAL 2025 Q1 HIGHLIGHTS Net sales of $928.5 million decreased 2.7% YoY Operating income of $72.3 million, or $74.6 million adjusted to exclude restructuring and other costs1 Operating margin of 7.8%, or 8.0% excluding the adjustments described above1 Diluted EPS of $0.83 vs. $1.22 in the prior fiscal year quarter Adjusted diluted EPS of $0.86 vs. prnewswire.com - 3 weeks ago
MSC Industrial Direct Gears Up For Q1 Print; Here Are The Recent Forecast Changes From Wall Street's Most Accurate Analysts MSC Industrial Direct Co., Inc. MSM will release its first-quarter financial results, before the opening bell, on Wednesday, Jan. 8, 2025. benzinga.com - 1 month ago
Mesoblast's RYONCIL® is the First U.S. FDA-Approved Mesenchymal Stromal Cell (MSC) Therapy NEW YORK, Dec. 18, 2024 (GLOBE NEWSWIRE) -- Mesoblast Limited (Nasdaq:MESO; ASX:MSB), global leader in allogeneic cellular medicines for inflammatory diseases, today announced the Food and Drug Administration (FDA) approved Ryoncil® (remestemcel-L) as the first mesenchymal stromal cell (MSC) therapy in the United States. RYONCIL is the only MSC therapy approved in the U.S. for any indication, and the only approved therapy for steroid-refractory acute graft versus host disease (SR-aGvHD) in children 2 months and older, including adolescents and teenagers. globenewswire.com - 1 month ago
MSC INDUSTRIAL SUPPLY CO. DECLARES REGULAR QUARTERLY DIVIDEND MELVILLE, N.Y. and DAVIDSON, N.C. prnewswire.com - 1 month ago
Studio City Enters into Senior Facilities Agreement MACAU, Dec. 02, 2024 (GLOBE NEWSWIRE) -- Studio City International Holdings Limited (NYSE: MSC) (“Studio City” or the “Company”), a world-class integrated resort located in Cotai, Macau, today announces that the Company's subsidiary, Studio City Company Limited (“Studio City Company”), has entered into a senior credit facilities agreement, dated November 29, 2024, with a syndicate of banks (the “2024 Credit Facilities Agreement”). Under the terms of the 2024 Credit Facilities Agreement, lenders have made available to Studio City Company HK$1.945 billion (equivalent to approximately US$250.0 million) in revolving credit facilities for a term of five years (the “Senior Revolving Facility”). The Credit Facility Agreement also provides an option to increase the commitments under the Senior Revolving Facility in an amount not exceeding US$100 million for Studio City Company to incur further indebtedness under the Senior Revolving Facility, subject to the satisfaction of certain conditions. The Senior Revolving Facility is secured and is supported by a guarantee from the Company, Studio City Investments Limited and each subsidiary of Studio City Company. The Company intends to use the proceeds from the Senior Revolving Facility to refinance outstanding indebtedness and for general corporate and working capital purposes. globenewswire.com - 1 month ago
Eni & MSC Sign MoU to Drive Carbon Neutrality Goals & Clean Practices E and MSC Group sign an MoU to advance decarbonization efforts, focus on clean fuels and renewable energy and accelerate their energy transition journey. zacks.com - 2 months ago
Studio City International Holdings Limited Announces Unaudited Third Quarter 2024 Earnings MACAU, Nov. 05, 2024 (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 third quarter of 2024. globenewswire.com - 2 months ago
Studio City Announces Earnings Release Date MACAU, Oct. 30, 2024 (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 third quarter of 2024 on Tuesday, November 5, 2024. globenewswire.com - 3 months ago
8. Profile Summary

Studio City International Holdings Limited MSC

image
COUNTRY HK
INDUSTRY Gambling, Resorts & Casinos
MARKET CAP $ 889 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 5286
Officers Mr. Geoffrey Stuart Davis C.F.A. Chief Financial Officer & Director Ms. Amy L. Kuzdowicz CPA Principal Accounting Officer Mr. Kevin Richard Benning Senior Vice President & Property GM Ms. Jeanny Kim Senior Vice President & Group Treasurer