
MGM Resorts International
NYSE:MGM

Intrinsic Value
The intrinsic value of one
MGM
stock under the Base Case scenario is
64.4
USD.
Compared to the current market price of 32.07 USD,
MGM Resorts International
is
Undervalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
MGM Resorts International
Fundamental Analysis


Revenue & Expenses Breakdown
MGM Resorts International
Balance Sheet Decomposition
MGM Resorts International
Current Assets | 4.4B |
Cash & Short-Term Investments | 2.4B |
Receivables | 1.3B |
Other Current Assets | 619.1m |
Non-Current Assets | 37.9B |
Long-Term Investments | 768.6m |
PP&E | 29.7B |
Intangibles | 6.9B |
Other Non-Current Assets | 510.6m |
Free Cash Flow Analysis
MGM Resorts International
USD | |
Free Cash Flow | USD |
Earnings Waterfall
MGM Resorts International
Revenue
|
17.2B
USD
|
Cost of Revenue
|
-9.4B
USD
|
Gross Profit
|
7.8B
USD
|
Operating Expenses
|
-6.2B
USD
|
Operating Income
|
1.7B
USD
|
Other Expenses
|
-918.8m
USD
|
Net Income
|
743.7m
USD
|
MGM Profitability Score
Profitability Due Diligence
MGM Resorts International's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
MGM Resorts International's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
MGM Solvency Score
Solvency Due Diligence
MGM Resorts International's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Score
MGM Resorts International's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MGM Price Targets Summary
MGM Resorts International
According to Wall Street analysts, the average 1-year price target for
MGM
is 46.94 USD
with a low forecast of 35.35 USD and a high forecast of 63 USD.
Dividends
Current shareholder yield for MGM is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
MGM
stock under the Base Case scenario is
64.4
USD.
Compared to the current market price of 32.07 USD,
MGM Resorts International
is
Undervalued by 50%.