MGM · MGM Resorts International
$49.192026-07-21Sector: Consumer Cyclical; Industry: Gambling, Resorts & Casinos; Sub-Industry: Casinos & Gaming
Intrinsic Value Range Comparison · Mulya.ai
Leases factoredBull
$376
+665.3% vs market
Base · active
$177
+259.2% vs market
Bear
$176
+258.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($176 · $376) Analysts Range ($30 · $55) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $16.2B | — | 33.4% | 3.1% | $5.2B | −$42.6B | −$37.3B | 9.4% | — | 10.7% | $49.0B | $4.41 | — |
| 2024.Q4 | $16.2B | 0.0% | 33.4% | 4.7% | $5.1B | −$43.0B | −$37.8B | 10.8% | — | 10.5% | $49.1B | $4.41 | — |
| 2025.Q1 | $17.2B | 6.7% | 24.7% | 4.7% | $4.1B | −$34.0B | −$30.0B | 10.1% | — | 9.1% | $40.1B | $2.88 | — |
| 2025.Q4 | $17.2B | 0.0% | 24.7% | 0.0% | $4.7B | −$33.4B | −$28.7B | 9.9% | — | 9.0% | $64.7B | $2.88 | — |
| 2026.Q1 | $17.7B | 2.8% | 14.8% | 0.0% | $3.1B | −$20.6B | −$17.5B | 10.4% | — | 6.7% | $26.9B | $0.71 | 4.9 |
| italics below = DCF projection · 10yr Rev CAGR: 3.3% |
| 2027.Q1 | $17.8B | +0.2% | 42.2% | 2.0% | $7.3B | −$26.8B | −$19.5B | 8.6% | −$17.9B | 18.2% | $53.7B | $3.48 | 14.1 |
| 2028.Q1 | $18.1B | +1.7% | 43.0% | 4.0% | $7.5B | −$1.4B | $6.1B | 8.6% | $5.2B | 13.7% | $55.1B | $4.95 | 9.9 |
| 2029.Q1 | $18.6B | +3.2% | 43.8% | 6.0% | $7.7B | −$1.3B | $6.4B | 8.6% | $5.0B | 13.8% | $56.4B | $6.49 | 7.6 |
| 2030.Q1 | $19.3B | +3.7% | 44.6% | 8.0% | $7.9B | −$6.3B | $1.7B | 8.6% | $1.2B | 13.3% | $62.7B | $8.10 | 6.1 |
| 2031.Q1 | $20.1B | +3.9% | 46.3% | 10.0% | $8.4B | −$5.5B | $2.9B | 8.6% | $1.9B | 12.8% | $68.2B | $11.32 | 4.3 |
|
| Term. Yr+ | $25.4B | 4.1% | 46.3% | 20.0% | $9.4B | −$2.9B | $6.5B | 8.6% | $62.9B | 13.1% | — | — | — |
Active scenario IV: $177 (+259.2% vs market)