Last Price$31.3(1.9%)
Market Cap$9,322.1M
EV/FCF LTM
30.1x
5Y avg
22.3x
Gambling, Resorts & Casinos industry
median
15.5x
Stock quality & Intrinsic value
6/10
0.3% undervalued
MGM Resorts International EV/FCF LTM
Annual
Quarterly
Daily
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EV/FCF LTM | 54.5x | (52.5x) | (21.1x) | (54.5x) | 30.1x | 63.2x | 47.9x | 26.6x | 36.4x | 50.6x | (48.0x) | (37.7x) | (407.9x) | 64.6x | 33.4x | (25.1x) | 174.2x | 34.7x | 29.3x | 30.1x |
Overvalued or undervalued?
Check the intrinsic value for MGM
and see if it's the right time to invest.
MGM Resorts International (MGM) EV/FCF LTM comparison analysis
General
LTM EV/FCF LTM
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
MGM Resorts InternationalMGM
27.7x
6.7%
(24.2%)
4.3%
Median Peer Set
18.2x
9.0%
0.6%
9.3%
Churchill Downs IncorporatedCHDN
56.4x
11.1%
4.0%
15.6%
DraftKings Inc.DKNG
47.2x
30.1%
(39.3%)
(10.6%)
Light & Wonder, Inc.LNW
33.1x
9.9%
217.9%
10.5%
Las Vegas Sands Corp.LVS
26.7x
8.9%
84.4%
12.8%
Hilton Grand Vacations Inc.HGV
18.8x
25.2%
(83.8%)
0.9%
Boyd Gaming CorporationBYD
17.6x
5.1%
1.1%
14.7%
Vail Resorts, Inc.MTN
16.3x
(0.1%)
(10.1%)
8.0%
Wynn Resorts, LimitedWYNN
14.7x
9.1%
(26.8%)
7.0%
International Game Technology PLCIGT
9.5x
(41.7%)
120.5%
13.9%
Caesars Entertainment, Inc.CZR
(127.5x)
(2.5%)
N/A
(2.5%)
MGM key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 6,482.0 52.9% | 7,176.0 10.7% | 7,691.6 7.2% | 7,208.8 (6.3%) | 5,978.6 (17.1%) | 6,019.2 0.7% | 7,849.3 30.4% | 9,160.8 16.7% | 9,809.7 7.1% | 10,082.0 2.8% | 9,190.1 (8.8%) | 9,455.1 2.9% | 10,797.5 14.2% | 11,763.1 8.9% | 12,899.7 9.7% | 5,162.1 (60.0%) | 9,680.1 87.5% | 13,127.5 35.6% | 16,164.2 23.1% | 17,240.5 6.7% |
| Cost of Goods Sold (COGS) | 3,547.1 | 3,813.4 | 4,139.1 | 4,143.7 | 3,539.3 | 3,757.5 | 5,026.4 | 5,921.3 | 6,258.7 | 6,368.7 | 5,625.4 | 5,495.7 | 6,193.1 | 6,918.9 | 7,603.5 | 3,452.7 | 5,030.6 | 6,653.0 | 8,553.6 | 9,393.5 |
% margin | 2,934.9 45.3% | 3,362.6 46.9% | 3,552.5 46.2% | 3,065.1 42.5% | 2,439.3 40.8% | 2,261.7 37.6% | 2,823.0 36.0% | 3,239.6 35.4% | 3,550.9 36.2% | 3,713.3 36.8% | 3,564.7 38.8% | 3,959.5 41.9% | 4,604.4 42.6% | 4,844.2 41.2% | 5,296.2 41.1% | 1,709.4 33.1% | 4,649.5 48.0% | 6,474.5 49.3% | 7,610.7 47.1% | 7,847.0 45.5% |
| Operating Expenses | 1,577.8 | 1,603.3 | 688.6 | 3,194.3 | 3,314.9 | 3,342.2 | 2,352.9 | 2,404.6 | 2,357.7 | 2,412.6 | 2,474.9 | 2,681.0 | 3,028.4 | 3,513.3 | 1,199.7 | 3,793.1 | 4,085.7 | 8,187.8 | 5,719.2 | 6,356.5 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 1,104.6 | 1,227.8 | 1,426.4 | 1,278.5 | 2,625.7 | 2,708.8 | 1,535.8 | 1,239.8 | 1,278.5 | 1,318.7 | 1,309.1 | 1,378.6 | 1,559.6 | 1,764.6 | 2,101.2 | 2,122.3 | 2,507.2 | 4,226.6 | 5,213.5 | 4,825.3 |
% margin | 1,357.2 20.9% | 1,758.2 24.5% | 2,863.9 37.2% | (129.6) (1.8%) | (963.9) (16.1%) | (1,158.9) (19.3%) | 4,057.1 51.7% | 80.5 0.9% | 1,111.5 11.3% | 1,323.5 13.1% | (156.2) (1.7%) | 2,079.8 22.0% | 1,712.5 15.9% | 1,469.5 12.5% | 3,940.2 30.5% | (2,083.8) (40.4%) | 631.3 6.5% | (1,814.1) (13.8%) | 1,891.5 11.7% | 1,490.5 8.6% |
| Interest Income | 0.0 | 0.0 | 0.0 | 16.5 | 12.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 847.9 | 676.4 | 738.6 | 520.0 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 609.3 | 775.4 | 1,113.6 | 1,086.8 | 1,116.4 | 857.3 | 817.1 | 797.6 | 694.8 | 668.7 | 769.5 | 847.9 | 676.4 | 799.6 | 595.0 | 460.3 | 443.2 |
| Pre-tax Income | 678.9 | 977.9 | 2,158.4 | (669.0) | (2,012.6) | (2,216.0) | 2,831.6 | (1,734.2) | 87.8 | 410.9 | (1,046.2) | 1,259.2 | 960.8 | 634.0 | 2,846.7 | (1,511.5) | 1,461.8 | 903.8 | 1,472.8 | 1,117.1 |
% effective tax rate | 235.6 34.7% | 341.9 35.0% | 757.9 35.1% | 186.3 (27.8%) | (720.9) 35.8% | (778.6) 35.1% | (403.3) (14.2%) | (117.3) 6.8% | 31.3 35.6% | 283.7 69.0% | (6.6) 0.6% | 22.3 1.8% | (1,127.4) (117.3%) | 50.1 7.9% | 632.3 22.2% | (191.6) 12.7% | 253.4 17.3% | 697.1 77.1% | 157.8 10.7% | 52.5 4.7% |
% margin | 443.3 6.8% | 648.3 9.0% | 1,584.4 20.6% | (855.3) (11.9%) | (1,291.7) (21.6%) | (1,437.4) (23.9%) | 3,114.6 39.7% | (1,767.7) (19.3%) | (156.6) (1.6%) | (149.9) (1.5%) | (447.7) (4.9%) | 1,101.4 11.6% | 1,952.1 18.1% | 466.8 4.0% | 2,049.1 15.9% | (1,319.9) (25.6%) | 1,254.4 13.0% | 206.7 1.6% | 1,142.2 7.1% | 746.6 4.3% |
| EPS | 1.56 | 2.29 | 5.52 | (3.06) | (3.41) | (3.19) | 6.37 | (3.62) | (0.32) | (0.31) | (0.82) | 1.94 | 3.38 | 0.86 | 3.90 | (2.67) | 2.44 | 0.51 | 3.22 | 2.44 |
| Diluted EPS | 1.50 | 2.22 | 5.31 | (3.06) | (3.41) | (3.19) | 5.62 | (3.61) | (0.32) | (0.31) | (0.82) | 1.92 | 3.34 | 0.85 | 3.88 | (2.67) | 2.41 | 0.50 | 3.19 | 2.42 |
% margin | 1,870.3 28.9% | 2,410.1 33.6% | 3,568.6 46.4% | 718.5 10.0% | (547.9) (9.2%) | (469.0) (7.8%) | 4,735.6 60.3% | 309.8 3.4% | 2,042.4 20.8% | 2,116.5 21.0% | 571.2 6.2% | 2,803.5 29.7% | 2,569.4 23.8% | 2,509.0 21.3% | 2,723.1 21.1% | 558.9 10.8% | 1,714.4 17.7% | 1,766.9 13.5% | 2,747.2 17.0% | 2,391.4 13.9% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is MGM Resorts International's EV/FCF LTM?
As of today, Microsoft Corp's last 12-month EV/FCF LTM is 30.1x, based on the financial report for Dec 30, 2024 (Q4’2024). The average annual EV/FCF LTM for MGM Resorts International have been 28.8x over the past three years, and 23.4x over the past five years.
2) Is MGM Resorts International's EV/FCF LTM Good?
As of today, MGM Resorts International's EV/FCF LTM is 30.1x, which is higher than industry median of 15.5x. It indicates that MGM Resorts International's EV/FCF LTM is Bad.