Valuation Studio City International Holdings Limited

Stocks

Market Closed - NYSE 00:10:00 29/10/2026 +04			5-day change	1st Jan Change
0.7901 ^USD	-0.52%		-5.65%	-77.74%

09-23	Studio City International Holdings Limited Announces Appointment of Dominique Mielle as Chairperson of Audit and Risk Committee, Effective September 23, 2026	CI
09-05	Studio City International Holdings Limited Announces Demise of Kevin F. Sullivan, Independent Director, Chairman of Audit and Risk Committee and A Member of Compensation Committee and Nominating and Corporate Governance Committee	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,099	493.5	1,148	1,248	1,088	683.7
Change	-	-55.1%	132.59%	8.72%	-12.81%	-37.17%
Enterprise Value (EV) ¹	2,127	2,097	3,087	3,368	3,138	2,613
Change	-	-1.37%	47.2%	9.1%	-6.85%	-16.72%
P/E	-2.69x	-1.95x	-3.23x	-9.35x	-11.2x	-11.6x
PBR	1.04x	0.63x	1.43x	1.87x	1.84x	1.31x
PEG	-	0.1x	0.1x	0.1x	0.4x	0.3x
Capitalization / Revenue	22.3x	4.62x	99.4x	2.8x	1.7x	0.98x
EV / Revenue	43.2x	19.6x	267x	7.56x	4.91x	3.76x
EV / EBITDA	-17.8x	-34.3x	-19.9x	24.6x	13x	9.31x
EV / EBIT	-7.7x	-11.3x	-11.1x	-122x	80.6x	36.4x
EV / FCF	-16.2x	-5.42x	-5.7x	-15.5x	27.6x	16.6x
FCF Yield	-6.16%	-18.4%	-17.6%	-6.45%	3.62%	6.03%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-4.412	-2.728	-1.844	-0.6933	-0.504	-0.3051
Distribution rate	-	-	-	-	-	-
Net sales ¹	49.21	106.9	11.55	445.5	639.1	694.6
EBITDA ¹	-119.2	-61.23	-155	137.1	240.7	280.5
EBIT ¹	-276.2	-185.5	-277.2	-27.64	38.95	71.84
Net income ¹	-321.6	-252.6	-326.5	-133.5	-96.73	-58.76
Net Debt ¹	1,028	1,604	1,940	2,120	2,049	1,929
Reference price ²	11.8700	5.3300	5.9600	6.4800	5.6500	3.5500
Nbr of stocks (in thousands)	92,588	92,588	192,588	192,588	192,588	192,588
Announcement Date	31/03/21	31/03/22	31/03/23	22/03/24	21/03/25	13/03/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
STUDIO CITY INTERNATIONAL HOLDINGS LIMITED	-	-	-	-	153M
ARISTOCRAT LEISURE LIMITED	24.77x	6.38x	14.95x	1.58%	26.82B
LAS VEGAS SANDS CORP.	14.27x	2.62x	7.18x	3.29%	22.65B
GALAXY ENTERTAINMENT GROUP LIMITED	13.24x	2.22x	7.78x	5.61%	17.94B
EVOLUTION AB	14.21x	6.33x	9.67x	3.49%	15.2B
FLUTTER ENTERTAINMENT PLC	-79.44x	1.33x	9.14x	-.--%	13.58B
SANDS CHINA LTD.	12.9x	2.08x	8.02x	9.28%	11.24B
DRAFTKINGS INC.	-402.32x	1.63x	16.56x	-.--%	10.32B
THE LOTTERY CORPORATION LIMITED	33.26x	3.78x	18.01x	3.19%	8.29B
Average	-46.14x	3.30x	11.41x	3.3%	14.02B
Weighted average by Cap.	-26.72x	3.62x	10.98x	3.18%