Privacy    
 
  Citi Research Disclosures


ABCDEFGHIJKLMNOPQRSTUVWXYZ#




Disclosures Home
Conflicts Management Policy
SEBI Investor Charter & Complaint Information
SEBI Prescribed Client Terms & Conditions
Staff Conflicts
Terms of Use

 
Valuation & Risks ( BLOOM.PS ) Disclosure / Price Chart(s) / Valuation & Risk
Fundamental Equity Research
Our target price on BLOOM of P4.90/share is set using an equal blend of SOTP and DCF valuations. To derive our SOTP valuation (of P2.56/sh), we apply a target multiple of ~6.4x to our 2026E EBITDA forecast on Solaire and Solaire North, equivalent to a 1 S.D. discount to its historical average (consistent with our approach for most of the Macau gaming stocks under our coverage). Our DCF-implied valuation is P7.16/sh, assuming a beta of ~1.3 and WACC of 8%, with a 2% terminal growth rate.

Downside risks that may prevent the BLOOM stock from achieving our target price include: 1) Regulatory risks to licensing, operating rules, and particularly the tax regime; 2) Any slowdown in development of the Manila Bay gaming cluster; 3) Any political instability in the Philippines or in its relations with neighboring countries could impact visitation; 4) Regulators/authorities in the Philippines may show increased scrutiny on anti-money laundering as new integrated resorts commence operations; and 5) Travel and tourism could also be disrupted by natural disasters (earthquakes, typhoons, volcanic eruptions), epidemics, or any other unforeseen events.

 

 

citiPrivacy
www.citigroup.com Terms, conditions, caveats, and small print
Copyright © 2025 Citi