The Discounted Cash Flow (DCF) valuation of MGM Resorts International (MGM) is 126.45 USD. With the latest stock price at 30.17 USD, the upside of MGM Resorts International based on DCF is 319.1%.
Based on the latest price of 30.17 USD and our DCF valuation, MGM Resorts International (MGM) is a buy. buying MGM stocks now will result in a potential gain of 319.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.5% | 6.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 75.48 - 331.94 | 126.45 |
| Upside | 150.2% - 1000.2% | 319.1% |