MGM Resorts International
NYSE:MGM
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (6.4), the stock would be worth $40.77 (5% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 6.1 | $38.94 |
0%
|
| 3-Year Average | 6.4 | $40.77 |
+5%
|
| 5-Year Average | 6.7 | $43.06 |
+11%
|
| Industry Average | 11.9 | $76.56 |
+97%
|
| Country Average | 14.4 | $91.99 |
+136%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
$13.4B
|
/ |
Jan 2026
$2.4B
|
= |
|
|
$13.4B
|
/ |
Dec 2026
$4.8B
|
= |
|
|
$13.4B
|
/ |
Dec 2027
$4.8B
|
= |
|
|
$13.4B
|
/ |
Dec 2028
$4.3B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
MGM Resorts International
NYSE:MGM
|
10.1B USD | 6.1 | 47.7 | |
| US |
|
Las Vegas Sands Corp
NYSE:LVS
|
35.1B USD | 10 | 21.6 | |
| AU |
|
Aristocrat Leisure Ltd
ASX:ALL
|
29.2B AUD | 14.7 | 17.7 | |
| HK |
|
Galaxy Entertainment Group Ltd
HKEX:27
|
147.9B HKD | 9.9 | 13.9 | |
| IE |
|
Flutter Entertainment PLC
LSE:FLTR
|
13.8B GBP | 10.7 | -44.6 | |
| MO |
|
Sands China Ltd
HKEX:1928
|
136.2B HKD | 10.5 | 19.1 | |
| SE |
|
Evolution AB (publ)
STO:EVO
|
123.7B SEK | 7.6 | 10.8 | |
| GR |
O
|
Organization of Football Prognostics SA
ATHEX:ALWN
|
9.6B EUR | 11.4 | 19.9 | |
| US |
|
DraftKings Inc
NASDAQ:DKNG
|
11B USD | 42.2 | 2 962.1 | |
| US |
|
Wynn Resorts Ltd
NASDAQ:WYNN
|
11B USD | 11.2 | 33.6 | |
| ZA |
S
|
Sun International Ltd
JSE:SUI
|
10.8B ZAR | 4.6 | 6.7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 14.4 |
| 70th Percentile | 21.5 |
| Max | 1 767 274.1 |
Other Multiples
MGM Resorts International
Glance View
MGM Resorts International, a prominent player in the world of hospitality and entertainment, stands as a testament to the evolving landscape of leisure and gaming. Founded as a part of Kirk Kerkorian's empire, MGM Resorts has its roots deeply embedded in the glamour of Las Vegas, but has since spread its influence globally. The company owns and operates a vast portfolio of hotels and casinos, including iconic properties like the Bellagio, MGM Grand, and Mandalay Bay. These lavish resorts are more than just places to stay—they offer comprehensive entertainment experiences that include world-class dining, entertainment shows, conventions, and luxury shopping. This diversified approach ensures that MGM Resorts doesn't merely rely on gaming revenue but capitalizes on the full spectrum of tourist spending. At the heart of MGM's business model lies its ability to capture various revenue streams. Casinos remain a crucial component, driving substantial income through slot machines and table games. However, revenue doesn't stop at the casino floor. The company has strategically invested in non-gaming amenities, addressing the demand for comprehensive resort experiences that attract a broad clientele. Conferences and events serve as significant income sources, drawing business travelers year-round, while culinary ventures, featuring celebrity chefs, further entice guests. Moreover, its loyalty program, MGM Rewards, plays a pivotal role in customer retention, drawing repeat visits and stimulating sustained engagement. This multifaceted revenue model allows MGM Resorts International to craft a resilient business that thrives in the face of changing consumer behaviors and regulatory landscapes.