Mgm Resorts International

  • Earnings Score
  • Moat Score
  • Safety Score
  • Market Cap $8.79B
  • PE 13
  • Debt $6.45B
  • Cash $2.36B
  • EV $12.88B
  • FCF $1.15B

Earnings

loading chart...

Sales & Net Margins

loading chart...
Earnings$674.69M
EBIT$1.42B
ROE19%
ROA3%
FCF$1.15B
Equity$3.59B
Growth Stability-89%
PE13.03
PEG-1.14
PB2.45
P/FCF7.62
P/S0.51
Price/Cash0.27
Debt/Equity1.8
Debt/FCF5.59
Net Margins3%
Op. Margins8%
Earnings CAGR-0%
Sales Growth YoY-2%
Sales Growth QoQ-2%
Sales CAGR6%
FCF CAGR11%
Equity CAGR-9%
Earnings Stability0
Earnings Growth YoY-32%
Earnings Growth QoQ-4%
Earnings CAGR 5Y-11%
Sales CAGR 5Y29%
FCF CAGR 5Y24%
Equity CAGR 5Y-27%
Earnings CAGR 3Y15%
Sales CAGR 3Y15%
FCF CAGR 3Y3%
Equity CAGR 3Y-20%
Market Cap$8.79B
Revenue$17.13B
Assets$41.90B
Total Debt$6.45B
Cash$2.36B
Shares Outstanding279.65M
EV12.88B
Earnings Score6%
Moat Score67%
Safety Score48%
Final Score41%
Working Capital969.62M
Current Ratio1.31
Shares Growth 3y-14%
Equity Growth QoQ-3%
Equity Growth YoY-11%

Assets & ROA

loading chart...

Stockholders Equity & ROE

loading chart...
MGM Resorts is the largest resort operator on the Las Vegas Strip with 35,000 guest rooms and suites, representing about one fourth of all units in the market. The company's Vegas properties include MGM Grand, Mandalay Bay, Mirage, Luxor, New York-New York, and CityCenter. The Strip contributed approximately 49% of total EBITDAR in the prepandemic year of 2019. MGM also owns U.S. regional assets, which represented 29% of 2019 EBITDAR. We estimate MGM's U.S. sports and iGaming operations are currently a mid-single-digit percentage of its total revenue. The company also operates the 56%-owned MGM Macau casinos with a new property that opened on the Cotai Strip in early 2018. Further, we estimate MGM will open a resort in Japan in 2027.

SEC Filings

Direct access to Mgm Resorts International (MGM) Annual Reports (10K) and Quarterly Reports (10Q) from the SEC website.

  • 2025
    • 10-Q Mar 31
  • 2024
    • 10-K Dec 31
    • 10-Q Sep 30
    • 10-Q Jun 30
    • 10-Q Mar 31
  • 2023
    • 10-K Dec 31
    • 10-Q Sep 30
    • 10-Q Jun 30
    • 10-Q Mar 31

Sector Comparison

How does Mgm Resorts International compare to its competitors?

Loading chart...

Peter Lynch's Chart

This chart shows the current pricing of Mgm Resorts International compared to its past. The addition of the earnings trend line provides further insights into the company's earnings power.

CAGR -0%
Stability 0%
loading chart...

Mgm Resorts International Discounted Cash Flow

Fully customizable DCF calculator online for Mgm Resorts International.

= $25B
012345678910TV
fcf$1.2B$1.3B$1.4B$1.6B$1.7B$1.9B$2.1B$2.4B$2.6B$2.9B$3.2B$32B
DCF$1.2B$1.2B$1.2B$1.2B$1.2B$1.2B$1.2B$1.2B$1.2B$1.3B$13B
Value$25B

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

Years12/201512/201612/201712/201812/201912/202012/202112/202212/202312/2024TTM
Net Margins-11%12%18%4%16%-26%12%2%7%4%3%
ROA-7%6%5%12%-2%6%3%4%4%3%
ROE-11%17%4%16%-12%11%4%26%20%19%

Safety and Stability

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Years12/201512/201612/201712/201812/201912/202012/202112/202212/202312/2024TTM
Debt over FCF--18.0538.4964.910.52-7.0815.710.133.625.285.59
Debt over Equity1.691.321.131.460.891.121.261.931.471.741.8
Growth Stability---67%100%-89%100%33%100%88%-89%

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Years12/201512/201612/201712/201812/201912/202012/202112/202212/202312/2024CAGR 5Y
Revenue YoY growth-3%14%9%10%-60%88%36%23%7%29%
Earnings YoY growth--206%76%-77%359%-164%-189%-82%452%-35%-11%
Equity YoY growth-28%17%-10%21%-12%-2%-53%-17%-15%-27%
FCF YoY growth-58%-147%-31%355%-265%-150%12%77%-31%24%