Valuation MGM Resorts International

Equities

Delayed Nyse Other stock markets 04:00:02 2026-01-16 pm EST			5-day change	1st Jan Change
34.98 ^USD	-1.21%		+1.54%	-4.14%

Jan. 16	Wells Fargo Adjusts Price Target on MGM Resorts International to $31 From $29, Maintains Underweight Rating	MT
Jan. 16	Morgan Stanley Downgrades MGM Resorts International to Underweight From Equalweight, Adjusts Price Target to $33 From $40	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	15,564	21,047	12,876	15,262	10,317	9,567	9,567	-
Change	-	35.23%	-38.82%	18.53%	-32.4%	-7.26%	0%	-
Enterprise Value (EV) ¹	22,839	29,115	12,876	18,678	14,263	13,354	12,311	12,779
Change	-	27.48%	-55.77%	45.06%	-23.64%	-6.37%	-7.81%	3.8%
P/E ratio	-15.6x	18.6x	9.61x	14x	14.4x	443x	19.1x	12.6x
PBR	2.39x	3.35x	-	3.37x	3.37x	3.39x	2.68x	2.22x
PEG	-	-0x	0.2x	-1.63x	-0.6x	-4.6x	0x	0.2x
Capitalization / Revenue	3.02x	2.17x	0.98x	0.94x	0.6x	0.55x	0.55x	0.54x
EV / Revenue	4.42x	3.01x	0.98x	1.16x	0.83x	0.77x	0.7x	0.72x
EV / EBITDA	-154x	12x	3.68x	4.07x	3.06x	2.88x	2.65x	2.69x
EV / EBIT	-35.6x	12.8x	8.95x	9.87x	9.57x	12.3x	8.78x	7.46x
EV / FCF	-13x	33x	-	10.6x	11.8x	7.78x	8.77x	8.38x
FCF Yield	-7.72%	3.03%	-	9.42%	8.5%	12.8%	11.4%	11.9%
Dividend per Share ²	0.1575	0.01	-	-	-	-	-	-
Rate of return	0.5%	0.02%	-	-	-	-	-	-
EPS ²	-2.02	2.41	3.49	3.19	2.4	0.079	1.836	2.772
Distribution rate	-7.8%	0.41%	-	-	-	-	-	-
Net sales ¹	5,162	9,680	13,127	16,164	17,241	17,373	17,542	17,860
EBITDA ¹	-148.5	2,421	3,497	4,588	4,661	4,642	4,651	4,748
EBIT ¹	-642.4	2,279	1,439	1,891	1,490	1,088	1,403	1,712
Net income ¹	-1,033	1,254	1,473	1,142	746.6	78.67	449.8	661.9
Net Debt ¹	7,275	8,068	-	3,416	3,947	3,787	2,744	3,212
Reference price ²	31.51	44.88	33.53	44.68	34.65	34.98	34.98	34.98
Nbr of stocks (in thousands)	493,939	468,960	384,020	341,583	297,740	273,506	273,506	-
Announcement Date	2/10/21	2/9/22	2/8/23	2/13/24	2/12/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MGM RESORTS INTERNATIONAL	442.78x	0.77x	2.88x	-.--%	9.57B
LAS VEGAS SANDS CORP.	22.99x	4.1x	10.17x	1.65%	39.86B
WYNN RESORTS, LIMITED	28.76x	2.92x	9.23x	0.87%	11.77B
GENTING SINGAPORE LIMITED	17.26x	2.22x	6.23x	5.49%	6.84B
KANGWON LAND, INC.	11.23x	1.81x	7.69x	4.71%	2.42B
SJM HOLDINGS LIMITED	-60.11x	1.41x	11.59x	-.--%	2.12B
MONARCH CASINO & RESORT, INC.	16.27x	2.8x	7.76x	1.33%	1.65B
TABCORP HOLDINGS LIMITED	33.71x	1.02x	6.64x	2.21%	1.5B
Average	64.11x	2.13x	7.77x	2.03%	9.47B
Weighted average by Cap.	73.76x	3.09x	8.59x	1.72%