The Discounted Cash Flow (DCF) valuation of MGM Resorts International (MGM) is 74.97 USD. With the latest stock price at 35.90 USD, the upside of MGM Resorts International based on DCF is 108.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.8% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 61.11 - 95.86 | 74.97 |
| Upside | 70.2% - 167.0% | 108.8% |