MALDF (Macau Legend Development) Net-Net Working Capital: $-0.54 (As of Dec. 2025)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MALDF Macau Legend Development Ltd MALDF
15 GF Score
Price $0.02
GF Value $0.15
! 4 Warning Signs
View Full Analysis

What is Macau Legend Development Net-Net Working Capital?

Macau Legend Development MALDF 15 Net-Net Working Capital is $-0.54 as of Dec. 2025. GuruFocus rates MALDF with a GF Score™ of 15/100 and a GF Value™ of $0.15. The stock has 4 warning signs investors should review. Among 215 Travel & Leisure companies, Macau Legend Development ranks worse than 465115.81% on this metric.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full. In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. This is a conservative way of estimating the company's value.

Macau Legend Development's Net-Net Working Capital for the quarter that ended in Dec. 2025 was $-0.54.

The industry rank for Macau Legend Development's Net-Net Working Capital or its related term are showing as below:

MALDF's Price-to-Net-Net-Working-Capital is not ranked *
in the Travel & Leisure industry.
Industry Median: 6.6
* Ranked among companies with meaningful Price-to-Net-Net-Working-Capital only.

Macau Legend Development  (OTCPK:MALDF) Net-Net Working Capital Explanation

One research study, covering the years 1970 through 1983 showed that portfolios picked at the beginning of each year, and held for one year, returned 29.4 percent, on average, over the 13-year period, compared to 11.5 percent for the S&P 500 Index. Other studies of Graham's strategy produced similar results.

Benjamin Graham looked for companies whose market values were less than two-thirds of their net-net value. They are collected under our Net-Net screener.


Macau Legend Development Net-Net Working Capital Related Terms


Macau Legend Development Net-Net Working Capital Historical Data

* Premium members only.

The historical data trend for Macau Legend Development's Net-Net Working Capital can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Macau Legend Development Net-Net Working Capital Chart

Macau Legend Development Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Net-Net Working Capital
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.62 -0.61 -0.56 -0.51 -0.54

Macau Legend Development Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Net-Net Working Capital Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -0.56 -0.51 -0.51 -0.51 -0.54

MALDF vs LVS, MGM, WYNN: Net-Net Working Capital Comparison

For the Resorts & Casinos subindustry, Macau Legend Development's Price-to-Net-Net-Working-Capital, along with its competitors' market caps and Price-to-Net-Net-Working-Capital data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Macau Legend Development Price-to-Net-Net-Working-Capital vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Macau Legend Development's Price-to-Net-Net-Working-Capital distribution charts can be found below:

* The bar in red indicates where Macau Legend Development's Price-to-Net-Net-Working-Capital falls into.


MALDF
15GF Score
Macau Legend Development Ltd MALDF
Net-Net Working Capital is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Macau Legend Development Net-Net Working Capital Calculation

Macau Legend Development's Net-Net Working Capital (NNWC) per share for the fiscal year that ended in Dec. 2025 is calculated as

Net-Net Working Capital(A: Dec. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(3.48+0.75 * 3.571+0.5 * 1.429-380.9
-0-0)/693.692
=-0.54

Macau Legend Development's Net-Net Working Capital (NNWC) per share for the quarter that ended in Dec. 2025 is calculated as

Net-Net Working Capital(Q: Dec. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(3.48+0.75 * 3.571+0.5 * 1.429-380.9
-0-0)/693.692
=-0.54

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full.

In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. In "Security Analysis", preferred stock is dubbed "an imperfect creditorship position" that is best placed on the balance sheet alongside funded debt.

This is a conservative way of estimating the company's value.

What does a Net-Net Working Capital of $-0.54 mean?
Macau Legend Development (MALDF) has a Net-Net Working Capital of $-0.54 as of Dec. 2025. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Macau Legend Development According to the industry distribution chart, Macau Legend Development ranks #999999 out of 215 companies in the Travel & Leisure industry.
Is Macau Legend Development's Net-Net Working Capital too high?
Macau Legend Development's current Net-Net Working Capital is $-0.54. Based on the distribution chart, Macau Legend Development ranks #999999 out of 215 companies in the Travel & Leisure industry, which is in the bottom quartile relative to peers. Overall, Macau Legend Development has a GF Score™ of 15/100, reflecting its overall financial health beyond just this single metric.
How does Macau Legend Development's Net-Net Working Capital compare to LVS and MGM?
According to the Travel & Leisure industry distribution chart, Macau Legend Development ranks #999999 out of 215 companies for Net-Net Working Capital. This places Macau Legend Development in the lower half of its industry. The industry median Net-Net Working Capital is 6.60. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Net-Net Working Capital for a Travel & Leisure company?
The median Net-Net Working Capital among Travel & Leisure companies is 6.60, based on 215 companies in the industry. Companies in the top quartile (top 25%) have a Net-Net Working Capital significantly above this median, while those in the bottom quartile fall well below. However, Net-Net Working Capital should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Net-Net Working Capital mean?
A high Net-Net Working Capital can signal that a stock is expensive relative to its fundamentals. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Macau Legend Development For the Travel & Leisure industry, the median Net-Net Working Capital is 6.60 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Macau Legend Development's current Net-Net Working Capital is $-0.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Macau Legend Development stock overvalued right now?
Macau Legend Development (MALDF) has a current Net-Net Working Capital of $-0.54. The stock's GF Value™ is $0.15, compared to a current price of $0.02 — trading 86% below its estimated fair value. The current Net-Net Working Capital is $-0.54. Macau Legend Development's overall GF Score™ is 15/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Net-Net Working Capital calculated?
Net-Net Working Capital is calculated from a company's financial statements. For Macau Legend Development (MALDF), the current Net-Net Working Capital is $-0.54 as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Macau Legend Development (MALDF) Overvalued in 2026?

Based on GuruFocus' analysis, Macau Legend Development stock appears to be undervalued. The current stock price of $0.02 is trading 86% below its estimated GF Value™ of $0.15.

Key valuation signals for MALDF:

  • Net-Net Working Capital: $-0.54
  • GF Value™: $0.15 vs. price of $0.02 (86% below fair value)
  • GF Score™: 15/100 with 4 warning signs

No single metric tells the full story. See the MALDF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Macau Legend Development Business Description

Other Exchanges 01680:Hong Kong
Address Avenida da Amizade e Avenida da, Palace Building, Macau Fisherman’s Wharf, Dr. Sun Yat Sen, Macau, MAC
Macau Legend Development Ltd is an investment holdings company. Its businesses include the provision of gaming services to SJM 's casino in its property, namely the Legend Palace Casino in MFW under the Service Agreement; and the operation of hotels, entertainment and leisure facilities within its properties. The company's segment includes: Gaming and Non-gaming. It derives maximum revenue from Non-Gaming segment, which includes operations at MFW including hotel and other operations such as licensing income from the shops, provision of building management service, food and beverage and others. The Group's operations are located on Macau and others (including Cambodia and Cape Verde).
15GF Score

Get the complete analysis for MALDF

Net-Net Working Capital is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$0.02
Price
$0.15
GF Value