Valuation Macau Legend Development Limited OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 13:42:24 2025-12-16 EST			5-day change	1st Jan Change
0.0210 ^USD	+2,525.00%		-.--%	-

04-28	Macau Legend Development Limited Auditor Raises 'Going Concern' Doubt	CI
03-31	Macau Legend Development posts FY revenue of HKD 358.6 million	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,015	3,845	2,480	1,160	893	192.2
Change	-	-36.08%	-35.48%	-53.25%	-22.99%	-78.47%
Enterprise Value (EV) ¹	7,932	6,202	5,031	3,741	3,318	2,637
Change	-	-21.81%	-18.89%	-25.63%	-11.32%	-20.51%
P/E	-3.08x	-3.23x	-4.09x	-236x	-1.43x	-0.12x
PBR	1.09x	0.89x	0.67x	0.31x	0.29x	0.13x
PEG	-	0.1x	0.1x	2.4x	-0x	-0x
Capitalization / Revenue	8.58x	3.39x	3.49x	1.29x	1.16x	0.54x
EV / Revenue	11.3x	5.46x	7.07x	4.15x	4.3x	7.35x
EV / EBITDA	-15.5x	-16x	-17.3x	29.7x	28.6x	-50.5x
EV / EBIT	-8.49x	-7.72x	-7.64x	-18.3x	-19.5x	-10.6x
EV / FCF	-9.41x	-80.1x	-17.3x	-20.8x	101x	21.2x
FCF Yield	-10.6%	-1.25%	-5.77%	-4.8%	0.99%	4.71%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-3.151	-1.92	-0.9792	-0.007935	-1.004	-2.513
Distribution rate	-	-	-	-	-	-
Net sales ¹	700.7	1,136	711.6	901.6	771.5	358.6
EBITDA ¹	-512.8	-387.1	-290.7	126.1	116.2	-52.24
EBIT ¹	-933.9	-803.8	-658.2	-204.9	-169.7	-249.4
Net income ¹	-1,955	-1,190	-607.2	-4.921	-622.6	-1,566
Net Debt ¹	1,917	2,358	2,550	2,582	2,425	2,445
Reference price ²	9.7000	6.2000	4.0000	1.8700	1.4400	0.3100
Nbr of stocks (in thousands)	620,119	620,119	620,119	620,119	620,119	620,119
Announcement Date	4/15/21	7/15/22	4/27/23	4/24/24	4/29/25	4/29/26

¹HKD in Million²HKD

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.($)
LAS VEGAS SANDS CORP.	16.15x	3.03x	8.04x	2.55%	29.86B
MGM RESORTS INTERNATIONAL	17.52x	0.84x	3.27x	-.--%	11.25B
WYNN RESORTS, LIMITED	22.32x	2.64x	8.77x	0.99%	10.38B
GENTING SINGAPORE LIMITED	19.24x	1.91x	5.8x	6.4%	5.88B
MELCO RESORTS & ENTERTAINMENT LIMITED	10.33x	1.47x	6.04x	1.38%	2.14B
MONARCH CASINO & RESORT, INC.	18.33x	3.48x	9.43x	0.98%	2.19B
KANGWON LAND, INC.	10.31x	1.5x	7.4x	6.07%	2.02B
TABCORP HOLDINGS LIMITED	45.45x	1x	6.27x	2.91%	1.47B
SJM HOLDINGS LIMITED	491.64x	1.39x	9.2x	-.--%	1.33B
Average	72.37x	1.92x	7.13x	2.36%	7.39B
Weighted average by Cap.	27.48x	2.34x	7.09x	2.19%