Bull Rankings model

MGM Resorts International (MGM) stock analysis

Resorts & Casinos. Scored on the same transparent model behind the daily rankings.

Sports Betting & Gaming
★
MGM
MGM Resorts International · Resorts & Casinos
38.9Score
$29.27Oct 9 close$7.5B
1Y Target$48.12Analyst consensus · 19 analysts
5Y Target$70.45Compound horizon
10Y Target$104.51Long-dated conviction
FCF$1.5bTTM · 06/26
C+
FCF $1.5b — respectable but not differentiating · TTM from SEC filings (OCF − CapEx), four quarters to 06/26.
Rev+3.2%TTM YoY
C+
Revenue +3.2% — steady but below market-beating range · Latest four quarters of revenue vs the four before them, from SEC filings.
D/E8.93
D
D/E 8.93 — most levered decile in Consumer Cyclical (≈95th pctile)
P/E18.1x
B
P/E 18.1 — near the Consumer Cyclical median (≈60th pctile)
PEG*—
—
PEG n/a — analysts expect next year's earnings to be no higher than last year's

* PEG n/a — analysts expect next year's earnings to be no higher than last year's

Targets: 1-year is analyst consensus where covered, 5- and 10-year are model estimates; the DCF is a cross-check, not a target. Methodology

Quality-growth score · 38.9
Quality60.8
Growth29.9
Value32.3
Why this score
  • Buying back stock
Entry · Margin of safety
52-week rangeNear 52-week low
43% off the 12-month high
vs DCF fair value56% belowest. fair value ~$67
What the price assumes: free cash flow shrinking about 17% next year, then recovering toward 4% a year by year ten — vs a starting rate of ~3% our model takes as the middle of three readings — analyst estimates, last year's revenue growth, and the company's own multi-year record.
Quality signals
ROIC8.7% · Breturn on invested capital — leads the quality score

Model-generatedWritten from the fundamentals then; figures in the text are as of that day, today's are above · Editorial standards

Why now
Resorts & Casinos · market cap $10.9b. 16% off the 52-week high of $51.59. PEG 0.61 — paying under fair value for the growth rate. 18 sell-side analysts rate this a Buy with a mean 1-yr target of $50.63 (implying +17% upside).
Moat
ROE 17% is above 15% — the equity base is compounding at a rate the market struggles to discount accurately. Free cash flow runs well ahead of reported net income.
Risk
D/E 8.93 is elevated — limits strategic flexibility and raises refinancing exposure if rates stay higher for longer. Net margin 2.4% is thin — operating leverage cuts both ways; input-cost inflation or pricing pressure hits the bottom line first.
Horizon
1-3 yr $48.12 (19-analyst consensus) — fundamentals + valuation re-rating. 5 yr $70.45 at ~19% CAGR — compounding case rests on the competitive position widening. 10 yr $104.51 if current growth sustains into durable earnings power.

MGM vs the Top Picks average

PillarMGMBook avgDiff
Quality6183-22
Growth3089-59
Value3276-44

Average of today's Top 30 (mean score 82.6); size and sector limits also decide the book.

Trend
-8.9 over 80 daily scores
From 47.8 (Jun 22) → 38.9 (now)

One point per daily run; read From → To for the actual range.

MGM at a glance

THE BULL RANKINGS SCORECARD38.9/ 100 · BULL SCOREPEER MEDIANQUALITY60.8GROWTH29.9VALUE32.3Reverse-DCF · Price implies an outright decline from here.
PRICE vs OUR DCF FAIR VALUE$66.4–$67.5FAIR-VALUE RANGE$29.3PRICEOur DCF fair value ~$67 · price $29.3 is 56% below it.
PRICE IN ITS 52-WEEK RANGE$29.3LOW $29.2HIGH $51.6Trading near its 52-week low ($29.2–$51.6).
WHERE THIS SCORE SITS0255075100MGM 38.9Ranks above 33% of 1,709 companies on the quality-growth score.

Same audited fundamentals as the score, unless a card says otherwise.

Analyst estimate revisions

30-day change-3.7%
90-day change-14.1%
Forward EPS estimate$1.99

Over the last 90 days, what analysts expect MGM to earn is materially lower (-14.1%). The estimate is derived from price and forward P/E captured at the same instant, so a moving share price does not move this number — only a changed forecast does.

Estimates move both ways and are not part of the Bull Rankings score. Biggest movers →

Shares to buy
68
Position size
$1,990
4.0% of portfolio
Stop price
$21.95
25% below $29.27
$ at risk if stopped
$497.59
budget $500.00 · 1% of portfolio

Math only: excludes commissions, slippage and gap risk. Inputs stay in your browser.

The Bull Rankings deep dive

Analysis as of · figures are as written that day and are not updated. Today's numbers are in the cards above.

Written by the Bull Rankings model from fundamentals as of , and checked against those figures. How we source & verify every figure →

The Bull Rankings scorecard — our quality-growth score is 45.9 / 100, built from three pillars scored 0–100: Quality 61, Growth 50, Value 32 (valuation is judged against sector peers). At today's price, our reverse-DCF read says the market is implicitly betting on free cash flow shrinking about 16% next year, then recovering toward 4% a year by year ten — a gauge of how much optimism is already in the stock.

THE BULL RANKINGS SCORECARD45.9/ 100 · BULL SCOREPEER MEDIANQUALITY60.8GROWTH50.0VALUE31.8Reverse-DCF · Price implies an outright decline from here.

The thesis

PRICE IN ITS 52-WEEK RANGE$30.2LOW $29.2HIGH $51.6Trading near its 52-week low ($29.2–$51.6).

MGM’s current price of $30.17 sits at a P/E of 18.6, which the Bull Rankings model flags as “near the Consumer Cyclical median (≈60th pctile).” That places the stock in a neutral valuation zone—neither a bargain nor a premium. Yet the company’s Quality‑Growth score of 45.9/100 is anchored by a Quality pillar of 61, the highest of the three. A quality rating that high signals resilient earnings, solid cash generation, and a defensible business model that can weather swings in discretionary spending. The Growth pillar of 50 is respectable, but the Value pillar of 32 tells us the market already prices in a modest upside. In short, the thesis is that MGM’s quality moat justifies a modest upside, while the price already reflects most of the growth premium.

Three figures underscore this stance. First, free‑cash‑flow of $1.5 b in the trailing twelve months demonstrates that the business can fund operations, dividends, and share buybacks without external debt. Second, a profit margin of 2.4 %—low by industry standards but stable—shows that MGM can manage its cost base even as it expands its digital arm. Third, a ROE of 16.9 % indicates that equity holders are earning a healthy return, reinforcing the quality narrative.

What the business actually is

REVENUE TO CASHRevenue$17.8b · 100%Net income$425.9m · 2.4%Free cash flow$1.5b · 8.4%Cash flow exceeds reported profit — high-quality earnings.

MGM Resorts International is a gaming and entertainment conglomerate that operates through four segments: Las Vegas Strip Resorts, Regional Operations, MGM China, and MGM Digital. Its core revenue engine is the casino‑resort model: guests pay for slots, table games, live‑dealer experiences, and online sports betting via BetMGM. The company also monetizes convention space, dining, retail, and other resort amenities. In China, the same mix of gaming and hospitality is replicated under the MGM China banner, while the digital segment extends the brand into online gaming platforms. Premium gaming customers, leisure travelers, and business travelers form the customer base, each contributing to a diversified revenue stream.

Why it can (or can't) keep compounding

The durability of MGM’s moat lies in its brand equity and geographic footprint. The Las Vegas Strip Resorts segment anchors the brand; the Strip’s high visibility and luxury positioning create a self‑reinforcing cycle of repeat guests and premium pricing. The company’s Debt‑to‑Equity ratio of 8.93 is high, but the free‑cash‑flow cushion of $1.5 b allows it to service debt comfortably while investing in property upgrades and digital expansion. The model signal “Buying back stock” further signals management’s confidence in the business’s cash‑generating ability and its desire to return value to shareholders. Competitors cannot replicate the Strip’s allure overnight; the combination of prime real‑estate, established customer loyalty, and integrated entertainment offerings creates a high switching cost for guests.

The valuation question

PRICE vs OUR DCF FAIR VALUE$48.9$62.1FAIR-VALUE RANGE$30.2PRICEOur DCF fair value ~$56 · price $30.2 is 46% below it.

The Bull Rankings model’s reverse‑DCF tells us that the current price implies a free‑cash‑flow growth rate of about ‑16 % in year 1, easing to 4 % by year 10. That starting rate is lower than the trailing revenue growth of 3.2 %. In plain terms, the market is pricing in a slowdown of growth right now, even though the business just delivered modest revenue expansion. The implied growth trajectory is a modest optimism that the company will gradually return to its historical growth pace. The P/E of 18.6—near the sector median—suggests that the market is not demanding a premium for future upside, but it also isn’t offering a discount. Thus, the valuation is neither overly bullish nor bearish; it reflects a cautious expectation that MGM will maintain its quality while growth slows.

The bear case

The weakest pillar in the model is Value (32), which places MGM on the expensive side of its sector peers. A value score that low signals that the market already expects a significant upside, leaving little room for surprise. If the company’s profit margin of 2.4 % were to deteriorate further—say, falling below 1 %—the cost structure would erode earnings, and the high debt load could become a liability. A concrete trigger would be a margin dip to 1 %, coupled with a debt‑to‑equity ratio exceeding 10, which would strain cash flow and force the company to cut back on capital expenditures or resort to debt refinancing at higher rates.

What would change our mind

  1. Margin compression: If the 2.4 % profit margin fell to 1 % or lower, the quality narrative would crumble, and the Value score would drop further, signaling a steepening of the risk profile.
  2. Debt escalation: A debt‑to‑equity ratio climbing past 10 would raise leverage concerns, potentially forcing MGM to sell assets or cut dividends, which would hurt shareholder value.
  3. Digital growth stall: Should the MGM Digital segment fail to grow beyond the current 3.2 % revenue pace—evidenced by a flat or negative growth rate—the company would lose a key diversification lever, weakening its moat against cyclical downturns in physical resorts.

If any of these conditions materialize, the Bull Rankings model would likely downgrade MGM’s Quality‑Growth score, and the stock would shift from a neutral to a bearish stance.

MGM Resorts International (MGM): score, valuation & FAQ

MGM Resorts International (MGM) is a Resorts & Casinos company that scores 38.9 out of 100 on the Bull Rankings quality-growth model — a below-average reading. The score blends three pillars — quality (durable returns, healthy margins, low leverage), growth (revenue and earnings), and value (valuation versus sector peers) — into one number, refreshed daily; it is a screen, not a buy recommendation.

The model flags D/E (D) as weaker areas. On valuation, MGM sits about 56% below our discounted-cash-flow fair value (a margin of safety) — the current price implies free cash flow shrinking about 17% next year, then recovering toward 4% a year by year ten.

Is MGM a good stock to buy?

Bull Rankings scores MGM 38.9 out of 100 on its quality-growth model, which is a below-average reading. A score is a quantitative screen of MGM Resorts International's fundamentals, not personalised financial advice — weigh it against your own time horizon and risk tolerance, and read the risk factors below before acting.

Why does MGM score 38.9 on Bull Rankings?

The score leans on quality at 60.8 out of 100, with growth the weakest pillar at 29.9 — the three combine geometrically, so a weak one cannot be papered over by a strong one. MGM grades middle-of-pack across the graded signals, and is held back by D/E (D). Each signal is graded against sector-aware thresholds rather than one absolute bar, so MGM is measured against Resorts & Casinos peers, not against the market as a whole.

Is MGM overvalued or undervalued?

Based on $29.27, MGM sits about 56% below our discounted-cash-flow fair value (a margin of safety) — the current price implies free cash flow shrinking about 17% next year, then recovering toward 4% a year by year ten. It trades at an 18.1x P/E (graded B). Discounted-cash-flow estimates are sensitive to growth and discount-rate assumptions, so treat this as a cross-check, not a price target.

What are the main risks of investing in MGM?

D/E 8.93 is elevated — limits strategic flexibility and raises refinancing exposure if rates stay higher for longer. Net margin 2.4% is thin — operating leverage cuts both ways; input-cost inflation or pricing pressure hits the bottom line first.

New to these metrics? See the guides and the methodology.

More Travel & Leisure stocks by score

All Consumer Cyclical rankings →

Analyze another ticker →