As of 2025-05-29, the Intrinsic Value of MGM Resorts International (MGM) is 59.59 USD. This MGM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.80 USD, the upside of MGM Resorts International is 87.40%.
The range of the Intrinsic Value is 48.57 - 75.82 USD
Based on its market price of 31.80 USD and our intrinsic valuation, MGM Resorts International (MGM) is undervalued by 87.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.57 - 75.82 | 59.59 | 87.4% |
| DCF (Growth 10y) | 60.33 - 90.84 | 72.72 | 128.7% |
| DCF (EBITDA 5y) | 61.39 - 82.80 | 70.02 | 120.2% |
| DCF (EBITDA 10y) | 72.52 - 99.16 | 83.48 | 162.5% |
| Fair Value | 15.01 - 15.01 | 15.01 | -52.78% |
| P/E | 45.17 - 58.04 | 53.81 | 69.2% |
| EV/EBITDA | 57.68 - 80.49 | 63.95 | 101.1% |
| EPV | 98.78 - 128.04 | 113.41 | 256.6% |
| DDM - Stable | 14.76 - 29.71 | 22.24 | -30.1% |
| DDM - Multi | 23.52 - 38.66 | 29.40 | -7.6% |
| Market Cap (mil) | 8,997.81 |
| Beta | 1.43 |
| Outstanding shares (mil) | 282.95 |
| Enterprise Value (mil) | 13,442.31 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.81% |
| Cost of Debt | 5.35% |
| WACC | 7.59% |