investorscraft@gmail.com

Intrinsic Value of MGM Resorts International (MGM)

Previous Close$37.93
Intrinsic Value
Upside potential
Previous Close
$37.93

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MGM Resorts International operates as a global hospitality and entertainment company, primarily focused on casino resorts, luxury hotels, and live entertainment venues. The company generates revenue through gaming operations, hotel stays, food and beverage services, and event hosting, with a strong presence in key markets such as Las Vegas, Macau, and regional U.S. destinations. MGM’s diversified portfolio includes iconic properties like Bellagio, MGM Grand, and Aria, positioning it as a leader in integrated resort experiences. The company competes in a high-barrier industry where brand reputation, scale, and regulatory expertise are critical. MGM has strategically expanded into digital gaming and sports betting through BetMGM, a joint venture with Entain, to capitalize on the growing online gambling market. Its market position is reinforced by long-term partnerships, premium customer service, and a focus on high-margin segments such as luxury accommodations and high-stakes gaming.

Revenue Profitability And Efficiency

MGM reported revenue of $17.24 billion for FY 2024, with net income of $746.6 million, reflecting a recovery in travel and leisure demand post-pandemic. Diluted EPS stood at $2.42, indicating improved profitability. Operating cash flow was robust at $2.36 billion, though capital expenditures of $1.15 billion highlight ongoing investments in property upgrades and digital expansion. The company’s ability to convert revenue into cash flow underscores operational efficiency.

Earnings Power And Capital Efficiency

MGM’s earnings power is driven by its high-margin gaming operations and premium hospitality services. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to revenue, though significant debt levels ($31.61 billion) and capital expenditures suggest a focus on long-term growth over short-term returns. BetMGM’s expansion could further enhance earnings diversification.

Balance Sheet And Financial Health

MGM’s balance sheet shows $2.42 billion in cash and equivalents against total debt of $31.61 billion, indicating a leveraged position. While the debt load is substantial, the company’s strong cash flow generation provides some flexibility. The absence of dividends suggests a reinvestment strategy aimed at debt reduction and growth initiatives.

Growth Trends And Dividend Policy

MGM’s growth is fueled by the resurgence of tourism, digital gaming expansion, and strategic property investments. The company does not currently pay dividends, prioritizing debt repayment and reinvestment in high-return projects. Trends in luxury travel and regional gaming demand are likely to support future revenue growth, though macroeconomic volatility remains a risk.

Valuation And Market Expectations

MGM’s valuation reflects optimism around its recovery trajectory and digital gaming potential. The market appears to price in sustained demand for leisure and entertainment, though high leverage may temper multiples. Investors likely focus on BetMGM’s growth and the company’s ability to deleverage while maintaining profitability.

Strategic Advantages And Outlook

MGM’s strategic advantages include its iconic brand portfolio, geographic diversification, and leadership in integrated resorts. The outlook is positive, supported by leisure demand recovery and digital expansion, but challenges include regulatory risks and competitive pressures. Long-term success hinges on balancing growth investments with financial discipline.

Sources

10-K filings, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount