As of 2024-12-14, the Intrinsic Value of MGM Resorts International (MGM) is
84.75 USD. This MGM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.25 USD, the upside of MGM Resorts International is
133.80%.
The range of the Intrinsic Value is 66.47 - 114.76 USD
84.75 USD
Intrinsic Value
MGM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
66.47 - 114.76 |
84.75 |
133.8% |
| DCF (Growth 10y) |
83.01 - 138.75 |
104.20 |
187.4% |
| DCF (EBITDA 5y) |
81.50 - 113.91 |
98.13 |
170.7% |
| DCF (EBITDA 10y) |
94.57 - 135.80 |
114.58 |
216.1% |
| Fair Value |
75.79 - 75.79 |
75.79 |
109.07% |
| P/E |
49.66 - 97.77 |
76.55 |
111.2% |
| EV/EBITDA |
62.83 - 87.75 |
78.62 |
116.9% |
| EPV |
87.40 - 125.76 |
106.58 |
194.0% |
| DDM - Stable |
19.14 - 43.21 |
31.18 |
-14.0% |
| DDM - Multi |
35.48 - 65.34 |
46.27 |
27.6% |
MGM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,793.07 |
| Beta |
1.17 |
| Outstanding shares (mil) |
297.74 |
| Enterprise Value (mil) |
15,082.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.20% |
| Cost of Debt |
5.14% |
| WACC |
7.35% |