MGM Resorts International (MGM) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for MGM Resorts International (US:MGM), trading at 45.66. In 2025, MGM Resorts International generated $17.54 Billion in revenue and $1.67 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for MGM Resorts International is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 45.66
- Recent Revenue (2025): $17.54 Billion
- Free Cash Flow (2025): $1.67 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.