MSC (MSC)

$1.00 +2.04% on the day Market cap $193M 52-week range $0.75 to $4.69 Prices as of Oct 11, 2026

What the price implies

A reverse DCF: instead of guessing a fair value, it asks what growth today's price already assumes. How it works.

MSC's free cash flow isn't comparable to its market value here, so a cash-flow reverse DCF doesn't give a meaningful answer. The Modeling tab works from revenue and margins instead.

Fundamental grade

C

Five factors scored 1 to 9 from MSC's latest numbers, weighted into one grade. It describes the business, not whether the stock is a buy.

Valuation9
Profitability1
Growth5
Financial health4

Results from SEC filings

Fiscal years, from MSC's 10-K filings. Ten years of the full income statement, balance sheet and cash flow.

Fiscal year20212022202320242025
Revenue$107M$12M$446M$639M$695M
Net income-$253M-$326M-$134M-$97M-$59M
Free cash flow—————
EPS (diluted)—————
Operating margin-179.3%-2400.6%-6.5%6.0%10.1%

Where the revenue comes from

Revenue by products, fiscal 2025. Every breakdown, year by year.

Revenue from casino contract$306M44%
Rooms$168M24%
Food and Beverage$90M13%
Services fee$68M10%
Entertainment$39M6%
Mall$19M3%

Superinvestors who own MSC

From each investor's latest 13F filing (what a 13F shows).

None of the superinvestors we track held MSC in their latest 13F.

Insider buying

Open-market purchases by MSC's executives and directors in the last 12 months, from SEC Form 4 filings. What insider buying tells you.

DateInsiderSharesPriceValue
Sep 23, 2026 Lawrence Yau Lung Ho
Director
1,043,600$0.20$206,320

Get an alert at your buy price

Pick the price you'd be interested at. We'll email you when MSC trades at or below it.

$

New accounts get 7 days of Pro, price alerts included. No card needed.

In the full deep dive

DCF fair value per share
Yearly return (IRR) at today's price
Growth implied by revenue and margins
15+ years of statements and quarters

Questions

Are MSC insiders buying the stock?

1 open-market insider purchase of MSC in the last 12 months, from SEC Form 4 filings.

Prices and ratios as of Oct 11, 2026; statements from SEC filings. Information only, not investment advice. Superinvestor holdings come from 13F filings, which are filed up to 45 days after each quarter ends.