investorscraft@gmail.com

Intrinsic ValueMGM Resorts International (0JWC.L)

Previous Close£32.83
Intrinsic Value
Upside potential
Previous Close
£32.83

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 is a dominant player in the global gaming and hospitality industry, operating high-end casino resorts across the United States and Macau. The company generates revenue through a diversified mix of gaming, hotel stays, entertainment, dining, and retail offerings, with its Las Vegas Strip Resorts and MGM China segments driving significant foot traffic. MGM has strategically expanded into digital gaming through BetMGM, capturing growth in online sports betting and iGaming. Its portfolio of 29 properties caters to premium gaming clients, leisure travelers, and large-scale conventions, reinforcing its position as a leader in integrated resort experiences. The company’s strong brand equity and operational scale allow it to command premium pricing and maintain high occupancy rates. MGM’s focus on luxury amenities and regional diversification mitigates cyclical risks while capitalizing on the recovery in travel and tourism post-pandemic.

Revenue Profitability And Efficiency

MGM Resorts reported revenue of $17.24 billion in the latest fiscal year, with net income of $746.6 million, reflecting a rebound in travel and gaming demand. The company’s diluted EPS stood at $2.42, supported by operational efficiencies and cost management. Operating cash flow was robust at $2.36 billion, though capital expenditures of $1.15 billion indicate ongoing investments in property upgrades and digital expansion.

Earnings Power And Capital Efficiency

MGM’s earnings power is underpinned by its high-margin gaming operations and diversified revenue streams. The company’s regional and Macau segments provide stability, while BetMGM contributes to growth in higher-margin digital channels. However, its capital efficiency is tempered by significant debt levels, with total debt at $31.61 billion, though liquidity remains strong with $2.42 billion in cash and equivalents.

Balance Sheet And Financial Health

MGM’s balance sheet reflects a leveraged position, with total debt of $31.61 billion against cash reserves of $2.42 billion. The absence of dividends suggests a focus on debt reduction and reinvestment. While the high debt load poses risks, the company’s strong cash flow generation and asset base provide a buffer against near-term liquidity pressures.

Growth Trends And Dividend Policy

MGM’s growth is driven by the recovery in Macau and Las Vegas, alongside the expansion of BetMGM in the competitive online gaming market. The company has not reinstated dividends, prioritizing deleveraging and growth initiatives. Trends in convention bookings and premium gaming demand indicate sustained revenue potential, though macroeconomic volatility remains a watchpoint.

Valuation And Market Expectations

With a market cap of $8.48 billion and a beta of 1.79, MGM is viewed as a high-beta play on the gaming sector’s recovery. Investors appear to price in continued growth in digital gaming and regional resilience, though leverage concerns may cap valuation multiples in the near term.

Strategic Advantages And Outlook

MGM’s strategic advantages lie in its iconic properties, diversified revenue mix, and early-mover position in digital gaming. The outlook remains positive, supported by pent-up travel demand and operational scale, though regulatory risks in Macau and competitive pressures in online gaming warrant monitoring.

Sources

Company filings, Bloomberg

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