What is STUDIO CITY INTERNATIONAL HOLDINGS Ltd (MSC)'s fair-value range?

EvidInvest reads STUDIO CITY INTERNATIONAL HOLDINGS Ltd (MSC)'s market price back into the assumptions behind it — the implied P/E, growth rate and cash yield — using its latest filed financials, then lets you set your own. See the full DCF, Graham number, EPV and multiple-based methods at https://evidinvest.com/valuation/MSC.

How is STUDIO CITY INTERNATIONAL HOLDINGS Ltd (MSC)'s fair value calculated?

STUDIO CITY INTERNATIONAL HOLDINGS Ltd (MSC)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples such as PE and EV/EBITDA — using data from SEC filings. P/B is optional for non-financial companies and included in the preset range for financial sectors.

What is STUDIO CITY INTERNATIONAL HOLDINGS Ltd (MSC)'s PE ratio versus its industry?

EvidInvest shows STUDIO CITY INTERNATIONAL HOLDINGS Ltd (MSC)'s current and historical PE ratio alongside its sector and industry averages, so you can see whether the stock trades at a premium or discount to peers. Full breakdown at https://evidinvest.com/valuation/MSC.

Fair value · STUDIO CITY INTERNATIONAL HOLDINGS Ltd (MSC) · updated 2026-10-23 · from 20-F FY2025

STUDIO CITY INTERNATIONAL HOLDINGS trades at $0.80. That price implies 6.9× EV/EBITDA and a 7.5% free-cash-flow yield.

Cboe · delayed 15 min · as of 20:04 ET

Are those assumptions reasonable? Use MSC’s filed growth history and the AI chat to decide, then set your own inputs below — the range you build is yours.

What the price implies

EV/EBITDA: 6.9×
FCF yield: 7.5%

Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings. This price: Cboe · delayed 15 min · as of 20:04 ET.

Set your own assumptions ↓See how each method got its number Check another stock

The filing behind these numbers

STUDIO CITY INTERNATIONAL HOLDINGS Ltd

Revenue: $694.6M
Diluted EPS: $-1.24
Free cash flow: $148.3M; operating cash flow − capital expenditure
Diluted shares: 48.1M; weighted average

20-F FY2025 · fiscal year ended 2025-12-31 · filed 2026-03-13 · accession 0001193125-26-105026

Open this filing on sec.gov

Valuation tool: build your own MSC range

Fair Value Summary

Daily Price — MSC

$0.80 -81.5% (1Y)

Range implied by today’s price4 of 7 methods

$0.80 – $0.80

Price $0.80

Bear $0.80Base $0.80Bull $0.80

Range with preset inputs

No preset range for this company yet.

Every method that could be solved backwards opens on the assumption today’s price makes, so the top range sits on the price — that is arithmetic, not a view. Change any input and it becomes yours.

We don’t tell you what MSC is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has MSC’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

$0.80per share

0% above the $0.80 price

Your stage-1 FCF growth (-10.4%) matches the -10.4% the price implies — your value lands on today’s price.

Your inputs — two-stage free-cash-flow model

Preset (revenue-driven DCF, WACC 6.68%): $82.70

Implied by today’s price

At $0.80 the market implies a stage-1 FCF growth of -10.4%. (two-stage FCF model solved for stage-1 growth at 6.68% WACC)

Implied discount rate (holding growth): 6.7% · the WACC that makes the same model print the price

This tab opens on that number, so the value above is today’s price restated. Move the slider to what you find reasonable: the growth matrix shows what MSC has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth-10.4%preset 5.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%60.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth2.5%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)6.68%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $726M · PV terminal $1,241M · EV $1,967M · equity $38M

Year	Stage	FCF	Present value
1	Stage 1	$133M	$124M
2	Stage 1	$119M	$104M
3	Stage 1	$106M	$88M
4	Stage 1	$95M	$74M
5	Stage 1	$85M	$62M
6	Stage 2	$88M	$59M
7	Stage 2	$90M	$57M
8	Stage 2	$92M	$55M
9	Stage 2	$94M	$53M
10	Stage 2	$97M	$51M

Inputs from the filing

Free cash flow: $148.3M; latest full year
EBIT: $70.0M; latest annual
Shares: 48.1M
Total debt: $2.0B
Cash: $109.4M
Net debt: $1.9B; debt − cash

20-F FY2025 · period ended 2025-12-31 · filed 2026-03-13 · accession 0001193125-26-105026 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for MSC

Loading history...

STUDIO CITY INTERNATIONAL HOLDINGS trades at $0.80. That price implies 6.9× EV/EBITDA and a 7.5% free-cash-flow yield.

The filing behind these numbers

Valuation tool: build your own MSC range

Daily Price — MSC

Range implied by today’s price4 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on MSC

Compare with peers

Explore

Valuation tool: build your own MSC range

Daily Price — MSC

Range implied by today’s price4 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on MSC

Compare with peers

Explore