|
Market Closed -
NYSE
16:00:02 2026-11-13 EST
|
5-day change | 1st Jan Change | ||
| 33.49 USD | +0.75% |
|
+3.56% | -8.22% |
| 11-11 | MGM Resorts International Stock Pick of the Week at Smart Insider Following Non-Executive Director Share Purchase | MT |
| 11-05 | Activist investor Arkhouse pushes People for share buyback, HQ sale | RE |
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 | 8,473 | - | - |
| Change | - | -38.82% | 18.53% | -32.4% | -3.26% | -15.1% | - | - |
| Enterprise Value (EV) 1 | 29,115 | 15,684 | 18,678 | 14,263 | 14,147 | 11,836 | 11,860 | 12,039 |
| Change | - | -46.13% | 19.09% | -23.64% | -0.81% | -16.34% | 0.2% | 1.51% |
| P/E | 18.6x | 9.61x | 14x | 14.4x | 48x | 16.3x | 17.3x | 15.4x |
| PBR | 3.35x | 2.63x | 3.37x | 3.37x | 3.88x | 3.14x | 2.87x | 2.49x |
| PEG | - | 0.2x | -1.63x | -0.6x | -0.7x | 0x | -3.06x | 1.2x |
| Capitalization / Revenue | 2.17x | 0.98x | 0.94x | 0.6x | 0.57x | 0.48x | 0.48x | 0.47x |
| EV / Revenue | 3.01x | 1.19x | 1.16x | 0.83x | 0.81x | 0.67x | 0.67x | 0.67x |
| EV / EBITDA | 12x | 4.48x | 4.07x | 3.06x | 3.02x | 2.7x | 2.65x | 2.6x |
| EV / EBIT | 12.8x | 10.9x | 9.87x | 9.57x | 14.1x | 10x | 10.9x | 9.96x |
| EV / FCF | 33x | 15.8x | 10.6x | 11.8x | 9.69x | 8.03x | 8.4x | 8.09x |
| FCF Yield | 3.03% | 6.32% | 9.42% | 8.5% | 10.3% | 12.5% | 11.9% | 12.4% |
| 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 | 2.05 | 1.934 | 2.178 |
| Distribution rate | 0.41% | 0.29% | - | - | - | - | - | - |
| Net sales 1 | 9,680 | 13,127 | 16,164 | 17,241 | 17,538 | 17,547 | 17,651 | 18,045 |
| EBITDA 1 | 2,421 | 3,497 | 4,588 | 4,661 | 4,684 | 4,389 | 4,476 | 4,624 |
| EBIT 1 | 2,279 | 1,439 | 1,891 | 1,490 | 1,002 | 1,183 | 1,090 | 1,209 |
| Net income 1 | 1,254 | 1,473 | 1,142 | 746.6 | 205.9 | 500.3 | 403 | 445 |
| Net Debt 1 | 8,068 | 2,807 | 3,416 | 3,947 | 4,167 | 3,363 | 3,386 | 3,566 |
| Reference price 2 | 44.88 | 33.53 | 44.68 | 34.65 | 36.49 | 33.49 | 33.49 | 33.49 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.34x | 0.67x | 2.7x | -.--% | 8.47B | |
| 23.89x | 6.21x | 14.41x | 1.73% | 26.63B | |
| 15.89x | 2.82x | 7.74x | 2.94% | 25.32B | |
| 13.94x | 2.41x | 8.53x | 5.4% | 18.65B | |
| 14.76x | 6.55x | 10x | 3.32% | 15.59B | |
| -15.34x | 1.39x | 9.84x | -.--% | 14.11B | |
| 12.8x | 2.05x | 7.93x | 9.47% | 11.01B | |
| -20.56x | 1.58x | 46.77x | -.--% | 9.41B | |
| 23.22x | 2.47x | 8.41x | 1.3% | 8.59B | |
| Average | 9.44x | 2.91x | 12.93x | 2.68% | 15B | |
| Weighted average by Cap. | 11.59x | 3.40x | 12.02x | 2.82% |
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
