MGM Resorts International (MGM)
Hotels & Motels · Consumer Discretionary · $12.3B
Intrinsic Value (Consensus)
$11.77
Current Price
$47.98
Margin of Safety
-75.5%
75.5% Above Intrinsic Value
Value: $12
Price: $48
Valuation Model Estimates
Current Price: $47.98
DCF (Discounted Cash Flow)
$72.37
Graham Number
$12.74
Earnings Power Value
$7.38
Relative Value (P/E)
$15.20
Dividend Discount Model
$0.12
Consensus Value
$11.77
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
41
Profitability
15/25
Strength
12/25
Valuation
7/25
Growth
7/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 256% (above 200% is risky)
High free cash flow yield (11.9%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $0.76
- EPS (Forward)
- $0.78
- Book Value
- $9.50
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 8.5%
- Debt/Equity
- 256%
- Revenue Growth
- 1.7%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.1%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance