Wynn Macau Valuation

Q: What is the Fair Price of 8WY when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

8WY (€0.63) is trading below our estimate of [[fair value]] (€1.09)

Is 8WY undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 8WY when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 8WY (€0.63) is trading below our estimate of fair value (€1.09)

Significantly Below Fair Value: 8WY is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 8WY?

Key metric: As 8WY is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 8WY. This is calculated by dividing 8WY's market cap by their current earnings.
What is 8WY's PE Ratio?
PE Ratio	10.9x
Earnings	HK$2.68b
Market Cap	HK$29.27b

8WY key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	2.3x
Enterprise Value/EBITDA	8.4x
PEG Ratio	0.8x

Price to Earnings Ratio vs Peers

How does 8WY's PE Ratio compare to its peers?

The above table shows the PE ratio for 8WY vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	10.9x
TIMA ZEAL Network	20.3x	-5.0%	€952.9m
TUI1 TUI	7x	17.3%	€3.8b
IFA LS Invest	6.5x	n/a	€293.6m
GENTING Genting Berhad	9.7x	14.8%	RM 14.4b
8WY Wynn Macau	10.9x	13.5%	€29.3b

Price-To-Earnings vs Peers: 8WY is expensive based on its Price-To-Earnings Ratio (10.9x) compared to the peer average (10.9x).

Price to Earnings Ratio vs Industry

How does 8WY's PE Ratio compare vs other companies in the European Hospitality Industry?

10 Companies	Price / Earnings	Estimated Growth	Market Cap

10 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 8WY is good value based on its Price-To-Earnings Ratio (10.9x) compared to the European Hospitality industry average (17.5x).

Price to Earnings Ratio vs Fair Ratio

What is 8WY's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

8WY PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	10.9x
Fair PE Ratio	26.1x

Price-To-Earnings vs Fair Ratio: 8WY is good value based on its Price-To-Earnings Ratio (10.9x) compared to the estimated Fair Price-To-Earnings Ratio (26.1x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 8WY forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	€0.63	€0.99 +56.5%	12.3%	€1.26	€0.75	n/a	15
Nov ’25	€0.68	€1.01 +48.7%	10.5%	€1.22	€0.83	n/a	14
Oct ’25	€0.73	€0.97 +32.8%	12.5%	€1.18	€0.71	n/a	14
Sep ’25	€0.57	€0.97 +70.3%	12.8%	€1.17	€0.71	n/a	14
Aug ’25	€0.64	€1.11 +74.3%	10.8%	€1.29	€0.86	n/a	14
Jul ’25	€0.71	€1.19 +69.0%	7.5%	€1.37	€1.05	n/a	14
Jun ’25	€0.83	€1.19 +43.4%	8.7%	€1.36	€1.02	n/a	14
May ’25	€0.82	€1.11 +35.4%	8.2%	€1.28	€1.01	n/a	14
Apr ’25	€0.80	€1.05 +31.1%	6.1%	€1.13	€0.90	n/a	13
Mar ’25	€0.75	€1.05 +40.2%	7.1%	€1.21	€0.88	n/a	13
Feb ’25	€0.70	€1.02 +45.2%	7.6%	€1.14	€0.87	n/a	13
Jan ’25	€0.72	€1.14 +58.6%	37.9%	€2.73	€0.84	n/a	15
Dec ’24	€0.65	€1.22 +86.6%	36.1%	€2.75	€0.99	n/a	14
Nov ’24	€0.81	€1.36 +68.3%	32.6%	€2.86	€1.09	€0.68	13
Oct ’24	€0.88	€1.35 +53.2%	32.1%	€2.82	€1.10	€0.73	13
Sep ’24	€0.88	€1.32 +50.2%	30.4%	€2.77	€1.07	€0.57	15
Aug ’24	€0.91	€1.23 +35.6%	35.1%	€2.71	€0.60	€0.64	15
Jul ’24	€0.83	€1.28 +53.7%	34.3%	€2.76	€0.61	€0.71	15
Jun ’24	€0.76	€1.27 +66.7%	34.1%	€2.80	€0.62	€0.83	16
May ’24	€1.01	€1.24 +22.6%	34.6%	€2.74	€0.60	€0.82	16
Apr ’24	€0.88	€1.25 +43.3%	34.9%	€2.79	€0.62	€0.80	16
Mar ’24	€1.00	€1.29 +29.7%	34.8%	€2.84	€0.63	€0.75	16
Feb ’24	€1.04	€1.12 +7.0%	45.9%	€2.77	€0.49	€0.70	16
Jan ’24	€1.01	€0.91 -10.4%	60.4%	€2.88	€0.51	€0.72	16
Dec ’23	€0.78	€0.85 +9.7%	63.8%	€2.88	€0.51	€0.65	16
Nov ’23	€0.42	€0.93 +121.4%	61.7%	€3.05	€0.54	€0.81	16

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.