The Discounted Cash Flow (DCF) valuation of MGM Resorts International (MGM) is 84.75 USD. With the latest stock price at 36.25 USD, the upside of MGM Resorts International based on DCF is 133.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.5% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 66.47 - 114.76 | 84.75 |
| Upside | 83.4% - 216.6% | 133.8% |