MGM Resorts International
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-44.3% vs price
Base Case (Median)
-29.3% vs price
Bull Case (75th pct.)
118.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-232.12 | -630.2% | High (40%) |
| PE Comparable | $30.97 | -29.3% | Medium (25%) |
| Growth Trajectory DCF | $30.35 | -30.7% | Medium (20%) |
| Graham Number | $18.46 | -57.8% | Medium (30%) |
| EV/EBITDA | $64.85 | 48.1% | Medium (20%) |
| EV/FCF | $126.25 | 188.4% | Medium (20%) |
| Earnings Power Value | $204.56 | 367.2% | Medium (50%) |
Based on 7 out of 8 methods, MGM appears fairly valued at the current price of $43.78. The base case fair value of $30.97 implies 29.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.