MGM
MGM Resorts International
Price:  
46.11 
USD
Volume:  
2,566,109.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MGM Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of MGM Resorts International (MGM) is 71.51 USD. This MGM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.11 USD, the upside of MGM Resorts International is %.

The range of the Intrinsic Value is 57.94 - 92.31 USD

46.11 USD
Stock Price
71.51 USD
Intrinsic Value
Intrinsic Value Details

MGM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 57.94 - 92.31 71.51 55.1%
DCF (Growth 10y) 72.18 - 112.01 87.98 90.8%
DCF (EBITDA 5y) 69.71 - 101.23 80.70 75.0%
DCF (EBITDA 10y) 81.97 - 120.06 95.94 108.1%
Fair Value 71.16 - 71.16 71.16 54.32%
P/E 45.43 - 73.00 57.34 24.4%
EV/EBITDA 50.26 - 85.64 67.71 46.8%
EPV 78.11 - 106.37 92.24 100.1%
DDM - Stable 17.96 - 36.22 27.09 -41.3%
DDM - Multi 31.13 - 51.21 38.92 -15.6%

MGM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,463.78
Beta 1.72
Outstanding shares (mil) 313.68
Enterprise Value (mil) 18,279.90
Market risk premium 4.60%
Cost of Equity 9.58%
Cost of Debt 5.49%
WACC 8.03%