The Discounted Cash Flow (DCF) valuation of MGM Resorts International (MGM) is 72.41 USD. With the latest stock price at 41.84 USD, the upside of MGM Resorts International based on DCF is 73.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.1% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 58.25 - 94.46 | 72.41 |
| Upside | 39.2% - 125.8% | 73.1% |