TopFunds

MGM Resorts

NYSE: MGM

Stock price

37.81 USD

(-8.98%) 5 years

Casinos & GamingGamblingResorts & Casinos

Insider Transactions

5Y price score: (12)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -8.98%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
30-jun.-26Award2,039--126,916SALEM PAUL Jdirectorlink
30-jun.-26Award837--70,478Meister Keith A.directorlink
30-jun.-26Award732--1,678LEVIN JOSEPHdirectorlink
22-may.-26Sale(6,675)38.4(256,587)0TAYLOR DANIEL Jdirectorlink
07-may.-26Award6,298--6,298Swartz Janetdirectorlink
07-may.-26Award6,298--6,298SALEM PAUL Jdirectorlink
07-may.-26Award6,298--6,298Winston Bendirectorlink
07-may.-26Award6,298--6,298TAYLOR DANIEL Jdirectorlink
07-may.-26Award6,298--6,298Meister Keith A.directorlink
07-may.-26Award6,298--6,298Mckinney-James Rosedirectorlink

29.1

52-week range

51.5

37.81

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

16.8 %

Dividend Yield TTM

-

Market cap $

$ 9,513

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

22.9

Price / Book TTM

3.8

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

(0.3)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

5.2 %

(8.9) %

55 %

Free cash flow per share growth

(10.1) %

276.4 %

840.3 %

Earnings per share growth

516.7 %

128.5 %

192.7 %

Dividends

Previous dividend:0.002 per share, Paid, Ex-div date Dec 09, 2022

Analyst ratings

Price Target Low

35

Price Target High

55

Price Target Median

48.3

Buy

19

Hold

17

Sell

1

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
(0.8)
1.9
3.3
0.9
3.9
(2.7)
2.4
0.5
3.2
2.4
0.8
-
4.2
4.8
5.5
6.3
7.2
8
02FCF per share
(0.9)
(1.3)
0.6
0.4
2
(3.6)
1.8
2.4
4.9
3.9
6.3
-
4
5.1
6.3
7.7
9.3
10.6
03Dividends per share
Help
Adjusted for splitsLearn more
-
-
0.4
0.5
0.5
0.2
-
-
-
-
-
(53.1)%
-
-
-
-
-
-
04Dividends payout, %
-
-
12.9%
55.8%
13.2%
(7.5)%
0.4%
0.3%
-
-
-
(53.7)%
-
-
-
-
-
-
05Revenue
$ 9,190
$ 9,455
$ 10,798
$ 11,763
$ 12,900
$ 4,917
$ 9,680
$ 13,128
$ 16,164
$ 17,241
$ 17,538
6.7%
$ 18,708
$ 19,957
$ 21,290
$ 22,711
$ 24,227
$ 24,954
06ㅤ% Change
-
2.9%
14.2%
8.9%
9.7%
(61.9)%
96.9%
35.6%
23.1%
6.7%
1.7%
6.7%
6.7%
6.7%
6.7%
6.7%
6.7%
6.7%
07Net Income
(447.7)
1,101
1,952
466.8
2,049
(1,033)
1,254
1,473
1,142
746.6
206.3
-
1,028
1,097
1,170
1,248
1,332
1,372
08ㅤ% Margin
(4.9)%
11.7%
18.1%
4%
15.9%
(21)%
13%
11.2%
7.1%
4.3%
1.2%
5.5% A
5.5%
5.5%
5.5%
5.5%
5.5%
5.5%
09CFO
1,005
1,534
2,206
1,723
1,810
(1,493)
1,373
1,767
2,699
2,363
2,737
10.5%
2,034
2,169
2,314
2,469
2,633
2,712
10ㅤ% Of revenue
10.9%
16.2%
20.4%
14.6%
14%
(30.4)%
14.2%
13.5%
16.7%
13.7%
15.6%
10.9% A
10.9%
10.9%
10.9%
10.9%
10.9%
10.9%
11CAPEX
(1,467)
(2,263)
(1,864)
(1,487)
(739)
(270.6)
(490.7)
(765.1)
(931.8)
(1,151)
(1,069)
(3.1)%
(1,036)
(1,003)
(972.1)
(941.8)
(912.5)
(884.1)
12ㅤ% Change
-
54.2%
(17.6)%
(20.2)%
(50.3)%
(63.4)%
81.4%
55.9%
21.8%
23.5%
(7.1)%
(3.1)% A
(3.1)%
(3.1)%
(3.1)%
(3.1)%
(3.1)%
(3.1)%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
(461.7)
(728.5)
342.3
235.7
1,071
(1,764)
882.7
1,002
1,767
1,212
1,668
-
997.8
1,166
1,342
1,527
1,721
1,828
14Total assets
25,215
28,173
29,160
30,211
33,876
36,495
40,899
45,692
42,369
42,232
41,374
5.1%
43,474
45,681
48,000
50,437
52,998
55,688
15ㅤ% Change
-
11.7%
3.5%
3.6%
12.1%
7.7%
12.1%
11.7%
(7.3)%
(0.3)%
(2)%
5.1%
5.1%
5.1%
5.1%
5.1%
5.1%
5.1%
16Total liabilities
17,445
18,150
17,469
19,639
21,108
25,249
29,775
40,324
38,001
38,512
38,098
8.1%
40,032
42,064
44,199
46,443
48,801
51,278
17ㅤ% Of assets
69.2%
64.4%
59.9%
65%
62.3%
69.2%
72.8%
88.3%
89.7%
91.2%
92.1%
92.1% A
92.1%
92.1%
92.1%
92.1%
92.1%
92.1%
18Shareholders Equity
7,771
10,024
11,691
10,572
12,768
11,247
11,124
5,369
4,368
3,720
3,276
(8.3)%
3,443
3,617
3,801
3,994
4,197
4,410
19Net Debt
11,026
11,541
11,409
13,605
13,335
15,916
19,990
28,083
28,688
29,195
54,093
17.2%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
542,873
573,317
578,795
549,536
527,645
494,152
487,356
412,993
358,627
310,232
264,865
(6.9)%
246,523
229,451
213,561
198,772
185,007
172,195
21ㅤ% Change
-
5.6%
1%
(5.1)%
(4)%
(6.4)%
(1.4)%
(15.3)%
(13.2)%
(13.5)%
(14.6)%
(6.9)%
(6.9)%
(6.9)%
(6.9)%
(6.9)%
(6.9)%
(6.9)%
22ROA
(1.8)%
3.9%
6.7%
1.6%
6.1%
(2.8)%
3.1%
3.2%
2.7%
1.8%
0.5%
-
2.4%
2.4%
2.4%
2.5%
2.5%
2.5%
23ROE
(5.8)%
11%
16.7%
4.4%
16.1%
(9.2)%
11.3%
27.4%
26.2%
20.1%
6.3%
-
29.9%
30.3%
30.8%
31.3%
31.7%
31.1%
24Interest coverage
(0.2)
3
2.6
1.9
4.6
(0.9)
2.8
2.4
4.1
3.4
2.4
-
-
-
-
-
-
-
25Dividend Yield
-
-
1.3%
2%
1.6%
0.5%
-
-
-
-
-
-
-
-
-
-
-
-
26P/E Ratio
(27.7)
14.9
9.9
28.2
8.5
(11.8)
18.4
65.7
13.9
14.3
47.4
-
-
-
-
-
-
-
27Stock price range
18-24
17-30
25-34
22-38
24-34
7-35
28-50
27-49
33-51
33-48
26-40
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
12,334
16,379
19,108
13,204
17,439
15,571
21,629
13,721
15,858
10,652
9,665
(2.4)%
(32,040)
(29,919)
(27,586)
(25,020)
(22,198)
-
29FCF Yield
(3.7)%
(4.5)%
1.8%
1.8%
6.1%
(11.3)%
4.1%
7.3%
11.1%
11.4%
17.3%
-
(3.1)%
(3.9)%
(4.9)%
(6.1)%
(7.8)%
-
30Average stock price
20.9
23.3
29.9
29.9
28.7
20.8
39.4
37.8
42.1
40.6
33.1
4.7%
(130)
(130.4)
(129.2)
(125.9)
(120)
-
31 CEO
WH
William Joseph Hornbuckle