|
Market Closed -
NYSE
16:00:03 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 29.96 USD | +3.92% |
|
+6.77% | -17.90% |
| 10-30 | Deutsche Bank Adjusts MGM Resorts International PT to $42 From $49, Maintains Buy Rating | MT |
| 10-29 | Wells Fargo Adjusts MGM Resorts International Price Target to $28 From $29 | MT |
Company Valuation: MGM Resorts International
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 21,047 | 12,876 | 15,262 | 10,317 | 9,980 | 7,580 | - | - |
| Change | - | -38.82% | 18.53% | -32.4% | -3.26% | -24.05% | - | - |
| Enterprise Value (EV) 1 | 29,115 | 15,684 | 18,678 | 14,263 | 14,147 | 11,133 | 11,201 | 11,454 |
| Change | - | -46.13% | 19.09% | -23.64% | -0.81% | -21.3% | 0.61% | 2.25% |
| P/E | 18.6x | 9.61x | 14x | 14.4x | 48x | 14.4x | 15x | 12.8x |
| PBR | 3.35x | 2.63x | 3.37x | 3.37x | 3.88x | 2.8x | 2.51x | 2.13x |
| PEG | - | 0.2x | -1.63x | -0.6x | -0.7x | 0x | -4.21x | 0.7x |
| Capitalization / Revenue | 2.17x | 0.98x | 0.94x | 0.6x | 0.57x | 0.43x | 0.43x | 0.42x |
| EV / Revenue | 3.01x | 1.19x | 1.16x | 0.83x | 0.81x | 0.63x | 0.63x | 0.63x |
| EV / EBITDA | 12x | 4.48x | 4.07x | 3.06x | 3.02x | 2.53x | 2.49x | 2.46x |
| EV / EBIT | 12.8x | 10.9x | 9.87x | 9.57x | 14.1x | 9.25x | 9.48x | 8.93x |
| EV / FCF | 33x | 15.8x | 10.6x | 11.8x | 9.69x | 7.55x | 7.93x | 7.69x |
| FCF Yield | 3.03% | 6.32% | 9.42% | 8.5% | 10.3% | 13.2% | 12.6% | 13% |
| Dividend per Share 2 | 0.01 | 0.01 | - | - | - | - | - | - |
| Rate of return | 0.02% | 0.03% | - | - | - | - | - | - |
| EPS 2 | 2.41 | 3.49 | 3.19 | 2.4 | 0.76 | 2.075 | 2.002 | 2.344 |
| Distribution rate | 0.41% | 0.29% | - | - | - | - | - | - |
| Net sales 1 | 9,680 | 13,127 | 16,164 | 17,241 | 17,538 | 17,573 | 17,702 | 18,129 |
| EBITDA 1 | 2,421 | 3,497 | 4,588 | 4,661 | 4,684 | 4,397 | 4,493 | 4,663 |
| EBIT 1 | 2,279 | 1,439 | 1,891 | 1,490 | 1,002 | 1,204 | 1,182 | 1,283 |
| Net income 1 | 1,254 | 1,473 | 1,142 | 746.6 | 205.9 | 513.4 | 429 | 486.7 |
| Net Debt 1 | 8,068 | 2,807 | 3,416 | 3,947 | 4,167 | 3,553 | 3,621 | 3,873 |
| Reference price 2 | 44.88 | 33.53 | 44.68 | 34.65 | 36.49 | 29.96 | 29.96 | 29.96 |
| Nbr of stocks (in thousands) | 468,960 | 384,020 | 341,583 | 297,740 | 273,506 | 253,011 | - | - |
| Announcement Date | 2/9/22 | 2/8/23 | 2/13/24 | 2/12/25 | 2/5/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.44x | 0.63x | 2.53x | -.--% | 7.58B | |
| 25.1x | 6.45x | 15.11x | 1.56% | 27.11B | |
| 14.55x | 2.66x | 7.28x | 3.21% | 23.18B | |
| 13.21x | 2.21x | 7.75x | 5.63% | 17.89B | |
| 14.31x | 6.35x | 9.69x | 3.46% | 15.29B | |
| -79.06x | 1.38x | 9.47x | -.--% | 14.33B | |
| 12.73x | 2.05x | 7.93x | 9.46% | 11.02B | |
| -387.51x | 1.64x | 16.67x | -.--% | 10.38B | |
| 34.02x | 3.84x | 18.34x | 3.12% | 8.48B | |
| Average | -37.58x | 3.02x | 10.53x | 2.94% | 15.03B | |
| Weighted average by Cap. | -23.25x | 3.47x | 10.62x | 2.97% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MGM Stock
- Valuation MGM Resorts International
Select your edition
All financial news and data tailored to specific country editions
