MGM Resorts International (MGM)
Hotels & Motels
Latest Price
$39.83
TTM P/E
23.99
Normalized P/E
13.84
Div Yield
--
Book Value
9.85
P/B Ratio
4.04
Valuation metrics
adjust assumptions →EPS: $0.76
Book value / share: $9.41
Formula: √(22.5 × EPS × BVPS)
Graham Number
$12.68
68% downside
Norm. op. income: $1.5B (median of 7yr)
Tax rate: 17%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$31.56
21% downside
Base FCF: $1.2B (median of recent 5yr)
Growth: 16%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$170.40
+328% upside
EPS: $0.76
Target P/E: 14×
Formula: EPS × P/E
P/E Fair Value
$10.64
73% downside
Institutional Ownership
68.1% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Davis Selected Advisers | 23.90M | $1.14B | 9.50% | -392.0K | 2026-06-30 |
| BlackRock, Inc. | 12.64M | $604.0M | 5.02% | -270.0K | 2026-06-30 |
| VANGUARD CAPITAL MANAGEMENT LLC | 12.16M | $581.0M | 4.83% | +71.0K | 2026-06-30 |
| Starlite Capital INC | 9.33M | $451.0M | 3.71% | -- | 2026-06-30 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 8.27M | $395.0M | 3.29% | -30.5K | 2026-06-30 |
| STATE STREET CORP | 7.05M | $336.0M | 2.80% | +56.1K | 2026-06-30 |
| Invesco Ltd. | 5.37M | $256.0M | 2.14% | -1.29M | 2026-06-30 |
| GEODE CAPITAL MANAGEMENT, LLC | 5.04M | $240.0M | 2.01% | -41.9K | 2026-06-30 |
| MORGAN STANLEY | 4.74M | $226.0M | 1.89% | -190.8K | 2026-06-30 |
| Point72 Asset Management, L.P. | 3.94M | $188.0M | 1.56% | -1.33M | 2026-06-30 |