MGM
MGM Resorts International
Price:  
31.80 
USD
Volume:  
3,139,193.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MGM Intrinsic Value

87.40 %
Upside

What is the intrinsic value of MGM?

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

Is MGM undervalued or overvalued?

Based on its market price of 31.80 USD and our intrinsic valuation, MGM Resorts International (MGM) is undervalued by 87.40%.

31.80 USD
Stock Price
59.59 USD
Intrinsic Value
Intrinsic Value Details

MGM Intrinsic Value - Valuation Summary

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%

MGM Intrinsic Value - Key Valuation Metrics

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%