MGM Resorts International (MGM)
Hotels & Motels
Latest Price
$44.57
TTM P/E
61.05
Normalized P/E
15.94
Div Yield
--
Book Value
9.49
P/B Ratio
4.70
Valuation metrics
adjust assumptions →EPS: $0.76
Book value / share: $9.41
Formula: √(22.5 × EPS × BVPS)
Graham Number
$12.68
72% 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
29% 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
+282% upside
EPS: $0.76
Target P/E: 16×
Formula: EPS × P/E
P/E Fair Value
$12.16
73% downside
Institutional Ownership
64.8% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Davis Selected Advisers | 24.30M | $899.0M | 9.50% | -2.52M | 2026-03-31 |
| BlackRock, Inc. | 12.91M | $477.0M | 5.05% | -337.6K | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 12.09M | $447.0M | 4.72% | -- | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 8.30M | $307.0M | 3.24% | -- | 2026-03-31 |
| STATE STREET CORP | 6.99M | $258.0M | 2.73% | -525.9K | 2026-03-31 |
| Invesco Ltd. | 6.66M | $246.0M | 2.60% | +812.4K | 2026-03-31 |
| Point72 Asset Management, L.P. | 5.26M | $194.0M | 2.06% | +4.75M | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 5.09M | $187.0M | 1.99% | -137.9K | 2026-03-31 |
| MORGAN STANLEY | 4.93M | $182.0M | 1.93% | -222.5K | 2026-03-31 |
| GOLDENTREE ASSET MANAGEMENT LP | 4.77M | $176.0M | 1.87% | +36.9K | 2026-03-31 |