MGM

NYSE

MGM Resorts International

Consumer Discretionary, Casinos & Gaming

$44.47

close 7 Aug 2026

+29.35%

52-week change

$11.19B

market cap

$29.19

$51.59

52-week range

Expected price

$21.88 – $26.74

Current price

$44.47

Signal

Could be overvalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)26.79x

P/S (TTM)0.63x

P/B4.45x

EV/EBITDA (TTM)7.00x

FCF yield (TTM)13.36%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average33.29x

P/E, sector median22.78x*

Price at 5-year median P/E$24.52*

Forward — analyst consensus

Forward P/E (FY2026)23.63x*

Forward P/E (FY2027)21.78x

Forward PEG2.77*

Consensus EPS FY2026 (14 analysts)$1.88

EPS growth (FY2026→FY2027)8.53%

Revenue growth (FY2026)0.90%

Street view

Price target (mean)$50.57*

Target upside13.72%

Ratings (buy / hold / sell)9 / 11 / 2

FY2026 EPS revisions, 30d (up / down)2 / 5

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 29 Jul 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$44.47

Cash & equivalents$2.55B

Total debt$6.07B

Shares outstanding251.59M

Result

DCF price per share$120.58

Current price$44.47

Margin of safety+171.15%

PV of years 1–10$12.84B

PV of terminal value$21.01B

Equity value$30.34B

Market-implied growth-5.79%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$1.57B	$1.65B	$1.73B	$1.82B	$1.91B	$2.00B	$2.10B	$2.21B	$2.32B	$2.43B	$45.37B
PV	$1.45B	$1.41B	$1.37B	$1.34B	$1.30B	$1.26B	$1.23B	$1.19B	$1.16B	$1.13B	$21.01B

period to 30 Jun 2026, filed 29 Jul 2026, close 7 Aug 2026