investorscraft@gmail.com

Intrinsic ValueMGM Resorts International (MGG.DE)

Previous Close37.48
Intrinsic Value
Upside potential
Previous Close
37.48

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 leading global hospitality and entertainment company, specializing in casino resorts. Its core revenue model is driven by gaming operations, complemented by non-gaming amenities such as hotels, dining, entertainment, and retail. The company operates in two key segments: domestic resorts in the U.S. and MGM China, which includes properties in Macau. MGM’s domestic segment leverages its strong brand presence in Las Vegas and regional markets, offering integrated resort experiences that attract both leisure and business travelers. The MGM China segment capitalizes on Macau’s status as a premier gaming destination, with properties like MGM Macau and a development on the Cotai Strip. The company’s market position is reinforced by its scale, diversified revenue streams, and strategic locations in high-demand gaming markets. MGM competes with other global casino operators but maintains a competitive edge through its premium properties, loyalty programs, and operational expertise in hospitality and gaming.

Revenue Profitability And Efficiency

MGM Resorts reported revenue of EUR 17.24 billion, with net income of EUR 746.6 million, reflecting a recovery in gaming and hospitality demand. The diluted EPS stood at EUR 2.4, indicating improved profitability. Operating cash flow was robust at EUR 2.36 billion, though capital expenditures of EUR -1.15 billion highlight ongoing investments in property upgrades and expansions. The company’s revenue diversification helps mitigate cyclical risks in the gaming industry.

Earnings Power And Capital Efficiency

MGM demonstrates strong earnings power, driven by its high-margin gaming operations and ancillary services. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow, which supports debt servicing and reinvestment. However, the high total debt of EUR 31.85 billion underscores the capital-intensive nature of the business, requiring careful balance between growth and leverage management.

Balance Sheet And Financial Health

MGM’s balance sheet shows EUR 2.42 billion in cash and equivalents, providing liquidity amid its significant debt load of EUR 31.85 billion. The company’s financial health is supported by its cash flow generation, but the elevated debt levels necessitate disciplined financial management. The absence of dividends suggests a focus on debt reduction and reinvestment in growth initiatives.

Growth Trends And Dividend Policy

MGM’s growth is tied to the recovery of global travel and gaming demand, particularly in Macau and Las Vegas. The company has not paid dividends, prioritizing debt reduction and capital investments. Future growth may hinge on expansion in regulated markets and digital gaming opportunities, alongside operational efficiencies in its existing properties.

Valuation And Market Expectations

With a market cap of EUR 11.39 billion and a beta of 2.249, MGM is viewed as a high-beta play on the gaming sector’s recovery. Investors likely expect continued revenue growth and margin expansion as travel normalizes, though macroeconomic and regulatory risks remain key considerations.

Strategic Advantages And Outlook

MGM’s strategic advantages include its iconic brand, diversified revenue streams, and prime locations in key gaming markets. The outlook is cautiously optimistic, with growth opportunities in digital gaming and international expansions. However, regulatory scrutiny and economic sensitivity pose ongoing challenges, requiring agile management to sustain long-term value creation.

Sources

Company filings, market data

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