• It's Here!

    Etf Pro

    Get the big financial market moves right, bullish or bearish with Hedgeye’s ETF Pro.

  • It's Here

    MARKET EDGES

    Identify global risks and opportunities with essential macro intel using Hedgeye’s Market Edges.

MPEL should report Q3 EBITDA above the Street 

We are projecting that MPEL will report $988 million of net revenue and $217 million of EBITDA, in-line and 2% ahead of consensus, respectively.  On a hold adjusted basis, our EBITDA estimate goes to $210 million, assuming 2.85% hold, and $211 million if we use the historical averages of Altira and City of Dreams.  This compares to the Street at $213 million which should be an estimate of absolute EBITDA.  Note that consensus EBITDA has climbed from $204 million in the past two weeks to $213MM, due in part to the slightly higher hold percentage. 

3Q Detail

We estimate that City of Dreams will report $740MM of net revenues and $198MM in EBITDA (2% above consensus)

  • Our net casino win projection is $720MM
    • VIP net win of $438MM
      • Assuming 15% direct play, we estimate $19.5BN of RC volume (down 4% YoY) and a hold rate of 3.14%
      • Using CoD’s historical hold rate of 2.91%, EBITDA would be $12MM lower and net revenues would be $43MM lower
    • $245MM of mass win, up 31% YoY
    • $38MM of slot win
  • $20MM of net non-gaming revenue
    • $22MM of room revenue
    • $13MM of F&B revenue
    • $21MM of retail, entertainment and other revenue
    • $37MMM of promotional allowances or 65% of gross non-gaming revenue or 5.1% of net gaming revenue
  • $429MM of variable operating expenses
    • $349MM of taxes
    • $67MM of gaming promoter commissions in addition to the rebate rate of 90bps (we assume an all-in commission rate of 1.24%)
  • $25MM of non-gaming expenses
  • $87MM of fixed operating expenses up 6% YoY and down $2MM QoQ

We project $215MM of net revenues and $31MM in EBITDA for Altira (1% above consensus)

  • We estimate net casino win $209MM
    • VIP net win of $281MM
      • $10.9BN of RC volume (17% YoY decrease) and a hold rate of 2.63%
      • Using Altira’s historical hold rate of 2.80%, we estimate that EBITDA would be $6MM higher and that net revenues would be $19MM better
    • $27MM of mass win, up 15% YoY
  • $3MM of net non gaming revenue
  • $153MM of variable operating expenses
    • $123MM of taxes
    • $27MM of gaming promoter commissions in addition to the rebate rate of 94bps (we assume an all-in commission rate of 1.19%
  • $3MM of non-gaming expenses
  • $28MM of fixed operating expenses in line with 1Q

Other stuff:

  • Mocha slots revenue and EBITDA of $34MM and $8MM, respectively
  • D&A: $95MM (guidance of $90-95MM)
  • Interest expense: $25MM (guidance of $23-25MM)
  • Corporate expense: $20MM (guidance of $18-20MM)