0JWC Relative Valuation - MGM Resorts International

Watchlist Manager

Watchlist

Price: 36.2535 USD -1.7% Market Closed

Market Cap: $1.9T

M	MGM Resorts International LSE:0JWC	US
	Hiro Brands Ltd ASX:HRO	AU

Multiples-Based Value

The Multiples-Based Value for MGM Resorts International (0JWC) under the Base Case is 87.7332 USD. Compared with the current market price of 36.2535 USD, the stock appears Undervalued by 59%.

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is relative valuation?

How is Multiples-Based Value calculated?

0JWC Multiples-Based Value

Base Case

Undervaluation 59%

Multiples-Based Value

Price $36.2535

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		MGM Resorts International LSE:0JWC	9.7B USD	0.6	46	5.9	10.4
US		Las Vegas Sands Corp NYSE:LVS	36.7B USD	2.8	22.6	10.3	15.5
HK		Galaxy Entertainment Group Ltd HKEX:27	157.5B HKD	3.2	14.8	12.9	12.9
AU		Aristocrat Leisure Ltd ASX:ALL	28.5B AUD	4.6	17.6	14.8	14.8
IE		Flutter Entertainment PLC LSE:FLTR	13.8B GBP	0.8	-44.6	10.7	40.1
MO		Sands China Ltd HKEX:1928	138.6B HKD	2.4	19.7	18.6	18.6
SE		Evolution AB (publ) STO:EVO	120.4B SEK	5.4	10.8	7.4	8.4
GR	O	Organization of Football Prognostics SA ATHEX:ALWN	10.6B EUR	2.2	10.5	12.3	14.6
ZA	S	Sun International Ltd JSE:SUI	11.6B ZAR	0.9	7.2	4.9	6.5
US		DraftKings Inc NASDAQ:DKNG	11.3B USD	1.9	3 059.6	43.3	-1 112.8
US		Wynn Resorts Ltd NASDAQ:WYNN	10.7B USD	1.5	32.6	11	17.1

				Revenue Growth	P/S to Growth
US		MGM Resorts International LSE:0JWC	Average P/S: 2.4 0.6	2%	0.3
US		Las Vegas Sands Corp NYSE:LVS	2.8	5%	0.6
HK		Galaxy Entertainment Group Ltd HKEX:27	3.2	10%	0.3
AU		Aristocrat Leisure Ltd ASX:ALL	4.6	4%	1.1
IE		Flutter Entertainment PLC LSE:FLTR	0.8	11%	0.1
MO		Sands China Ltd HKEX:1928	2.4	8%	0.3
SE		Evolution AB (publ) STO:EVO	5.4	5%	1.1
GR	O	Organization of Football Prognostics SA ATHEX:ALWN	2.2	11%	0.2
ZA	S	Sun International Ltd JSE:SUI	0.9	10%	0.1
US		DraftKings Inc NASDAQ:DKNG	1.9	14%	0.1
US		Wynn Resorts Ltd NASDAQ:WYNN	1.5	5%	0.3

				Earnings Growth	PEG
US		MGM Resorts International LSE:0JWC	Average P/E: 324.1 46	55%	0.8
US		Las Vegas Sands Corp NYSE:LVS	22.6	18%	1.3
HK		Galaxy Entertainment Group Ltd HKEX:27	14.8	10%	1.5
AU		Aristocrat Leisure Ltd ASX:ALL	17.6	7%	2.5
IE		Flutter Entertainment PLC LSE:FLTR	Negative Multiple: -44.6	N/A	N/A
MO		Sands China Ltd HKEX:1928	19.7	23%	0.9
SE		Evolution AB (publ) STO:EVO	10.8	8%	1.3
GR	O	Organization of Football Prognostics SA ATHEX:ALWN	10.5	5%	2.1
ZA	S	Sun International Ltd JSE:SUI	7.2	N/A	N/A
US		DraftKings Inc NASDAQ:DKNG	3 059.6	544%	5.6
US		Wynn Resorts Ltd NASDAQ:WYNN	32.6	29%	1.1

				EBITDA Growth	EV/EBITDA to Growth
US		MGM Resorts International LSE:0JWC	Average EV/EBITDA: 13.8 5.9	22%	0.3
US		Las Vegas Sands Corp NYSE:LVS	10.3	8%	1.3
HK		Galaxy Entertainment Group Ltd HKEX:27	12.9	19%	0.7
AU		Aristocrat Leisure Ltd ASX:ALL	14.8	16%	0.9
IE		Flutter Entertainment PLC LSE:FLTR	10.7	32%	0.3
MO		Sands China Ltd HKEX:1928	18.6	34%	0.5
SE		Evolution AB (publ) STO:EVO	7.4	4%	1.9
GR	O	Organization of Football Prognostics SA ATHEX:ALWN	12.3	4%	3.1
ZA	S	Sun International Ltd JSE:SUI	4.9	N/A	N/A
US		DraftKings Inc NASDAQ:DKNG	43.3	88%	0.5
US		Wynn Resorts Ltd NASDAQ:WYNN	11	12%	0.9

				EBIT Growth	EV/EBIT to Growth
US		MGM Resorts International LSE:0JWC	Average EV/EBIT: 15.9 10.4	10%	1
US		Las Vegas Sands Corp NYSE:LVS	15.5	8%	1.9
HK		Galaxy Entertainment Group Ltd HKEX:27	12.9	6%	2.2
AU		Aristocrat Leisure Ltd ASX:ALL	14.8	9%	1.6
IE		Flutter Entertainment PLC LSE:FLTR	40.1	86%	0.5
MO		Sands China Ltd HKEX:1928	18.6	15%	1.2
SE		Evolution AB (publ) STO:EVO	8.4	4%	2.1
GR	O	Organization of Football Prognostics SA ATHEX:ALWN	14.6	3%	4.9
ZA	S	Sun International Ltd JSE:SUI	6.5	N/A	N/A
US		DraftKings Inc NASDAQ:DKNG	Negative Multiple: -1 112.8	N/A	N/A
US		Wynn Resorts Ltd NASDAQ:WYNN	17.1	11%	1.6

MGM Resorts International
LSE:0JWC

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

0JWC Competitors Multiples
MGM Resorts International Competitors

See Also

Company

Help

Tools

Stocks

MGM Resorts International LSE:0JWC

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

0JWC Competitors Multiples MGM Resorts International Competitors

See Also

Company

Help

Tools

Stocks

MGM Resorts International
LSE:0JWC

0JWC Competitors Multiples
MGM Resorts International Competitors