MGM Resorts International (MGM)
Hotels & Motels · Consumer Discretionary · $3.9B
Intrinsic Value (Consensus)
$11.77
Current Price
$15.20
Margin of Safety
-22.6%
22.6% Above Intrinsic Value
Value: $12
Price: $15
Valuation Model Estimates
Current Price: $15.20
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance