The Discounted Cash Flow (DCF) valuation of MGM Resorts International (MGM) is 62.31 USD. With the latest stock price at 35.29 USD, the upside of MGM Resorts International based on DCF is 76.6%.
Based on the latest price of 35.29 USD and our DCF valuation, MGM Resorts International (MGM) is a buy. buying MGM stocks now will result in a potential gain of 76.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.5% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 51.29 - 78.18 | 62.31 |
| Upside | 45.4% - 121.5% | 76.6% |