olivlawolivlaw

olivLaw · US equity research

MGM Resorts International MGM

Hotels & Motels · SIC 7011 · Vertical: Hotels & Motels (SIC 7011)

32.82USD+5.80% · 1 dayClose 04 Nov 2026

MGM Resorts International operates casinos, hotels and entertainment in Las Vegas, across US regional markets, in Macau, and through a digital unit for online betting and iGaming. The company reported net revenues of 17.5 billion USD in 2025, and in the second quarter of 2026 consolidated revenue reached a record for that quarter.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 04 Nov 2026, MGM Resorts International (MGM) stock was 32.82 USD (+5.80% on the day), with market capitalisation 8.3 bn USD, P/E 12.7 on diluted EPS of 2.58 USD over the last 12 months, dividend yield 0.03%, beta 1.23, 52-week range 27.27–50.69 USD. Latest reported quarter (Q3 2026): revenue of 4.2 bn USD (−0.9% YoY), net income of -17.1 m USD, diluted EPS -0.07 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
8.3 bn USD
shares as of 26 Oct 2026
P/E (TTM)
12.7
Diluted EPS TTM 2.58 · TTM to 30 Sept 2026
E/P (TTM)
7.87%
TTM to 30 Sept 2026
Dividend yield
0.03%
DPS 12m 0.01
Beta (2y)
1.23
Volatility (1y) 40%
52-week range
27.2750.69

Price history

Loading chart…

Technical reading

RSI (14)
60.1
strong (55–70)
Bollinger (20, 2)
26.93 – 31.65
above the upper band · %B 1.25 · band width 16.1%
SMA 50 / 200
34.08 / 39.00
downtrend (price < SMA50 < SMA200)
MACD (12, 26, 9)
-0.80 / -1.60
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+8.8%−1.1%+9.9 pp—
3 months−26.3%−0.5%−25.8 pp—
6 months−14.1%+4.4%−18.5 pp—
Year to date−10.1%+12.3%−22.4 pp—
1 year+3.0%+13.5%−10.6 pp+9.5%
3 years−14.0%+76.4%−90.4 pp+9.3%
5 years−34.8%+63.7%−98.5 pp—
Max drawdown (1y)
−46.2%
01 Jun 2026 → 28 Oct 2026
Max drawdown (5y)
−49.3%
28 Jul 2023 → 08 Apr 2025
Compound annual growth (5y)
−8.2%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 30 Sept 2026

Revenue
4.2 bn USD
−0.9% YoY
Net income
-17.1 m USD
unavailable YoY
Diluted EPS
-0.07
unavailable YoY
net / operating
-0.4% / 2.8%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue4.3 bn4.3 bn4.4 bn4.3 bn4.6 bn4.5 bn4.5 bn4.2 bn
SG&A1.2 bn1.2 bn1.2 bn1.2 bn1.3 bn1.3 bn1.3 bn1.2 bn
Operating income291.6 m385.1 m404.6 m-112.9 m325.0 m301.2 m503.6 m118.7 m
Depreciation & amortisation209.2 m236.4 m242.0 m260.7 m278.7 m263.7 m282.3 m276.4 m
Interest expense108.6 m107.3 m105.6 m102.3 m103.9 m100.7 m102.1 m102.6 m
Pre-tax income205.7 m266.8 m133.8 m-219.6 m99.8 m202.2 m413.5 m21.9 m
Income tax-32.2 m40.1 m15.7 m-12.9 m-283.0 m27.5 m90.7 m-17.3 m
Net income157.4 m148.6 m49.0 m-285.3 m293.6 m125.1 m292.4 m-17.1 m
Diluted EPS0.53 ≈0.510.18-1.051.06 ≈0.481.11-0.07
Operating cash flow671.6 m547.1 m645.9 m ≈681.4 m ≈655.0 m567.8 m558.8 m ≈532.5 m ≈
Capex404.0 m228.0 m268.4 m ≈276.0 m ≈296.5 m154.7 m241.4 m ≈221.7 m ≈
Share repurchases119.8 m489.3 m227.9 m ≈12.0 k ≈511.1 m88.9 m173.6 m ≈0 ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 42 percentile of its own 36-quarter history (min 2.1, median 14.0, max 209.1; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue11.8 bn12.9 bn5.2 bn9.7 bn13.1 bn16.2 bn17.2 bn17.5 bn
Revenue YoY+8.9%+9.7%−60.0%+87.5%+35.6%+23.1%+6.7%+1.7%
Net income466.8 m2.0 bn-1.0 bn1.3 bn1.5 bn1.1 bn746.6 m205.9 m
Net income YoY−76.1%+339.0%−150.4%unavailable+17.4%−22.5%−34.6%−72.4%
Diluted EPS0.813.88-2.022.413.493.192.400.76
Diluted EPS YoY−75.7%+379.0%−152.1%unavailable+44.8%−8.6%−24.8%−68.3%
net %4.0%15.9%-20.0%13.0%11.2%7.1%4.3%1.2%
Free cash flow235.7 m1.1 bn-1.8 bn882.7 m991.4 m1.8 bn1.2 bn1.5 bn

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
2.1 bn USD
Financial debt
6.2 bn USD
Net debt
4.2 bn USD
Equity
3.3 bn USD
Total assets
41.4 bn USD
Debt / equity
1.91x
Current ratio
1.23x
ROE
5.9%
ROA
0.5%
FCF margin
8.3%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
16.2 bn
2024
17.2 bn
2025
17.5 bn

SEC (XBRL)· 11 Feb 2026verified

SG&A
2023
4.7 bn
2024
4.8 bn
2025
4.9 bn

SEC (XBRL)· 11 Feb 2026verified

Operating income
2023
1.9 bn
2024
1.5 bn
2025
1.0 bn

SEC (XBRL)· 11 Feb 2026verified

Depreciation & amortisation
2023
814.1 m
2024
831.1 m
2025
1.0 bn

SEC (XBRL)· 11 Feb 2026verified

EBITDA
2023
2.7 bn ≈
2024
2.3 bn ≈
2025
2.0 bn ≈

SEC (XBRL)· 11 Feb 2026derived

Interest expense
2023
460.3 m
2024
443.2 m
2025
419.0 m

SEC (XBRL)· 11 Feb 2026verified

Pre-tax income
2023
1.5 bn
2024
1.1 bn
2025
280.8 m

SEC (XBRL)· 11 Feb 2026verified

Income tax
2023
157.8 m
2024
52.5 m
2025
-240.1 m

SEC (XBRL)· 11 Feb 2026verified

Net income
2023
1.1 bn
2024
746.6 m
2025
205.9 m

SEC (XBRL)· 11 Feb 2026verified

Diluted EPS
2023
3.19
2024
2.40
2025
0.76

SEC (XBRL)· 11 Feb 2026verified

Weighted average diluted shares
2023
358.6 m
2024
310.2 m
2025
277.3 m

SEC (XBRL)· 11 Feb 2026verified

Dividend per share
2023
—
2024
—
2025
—

SEC (XBRL)· 24 Feb 2023verified

Balance sheet · USD

Cash
2023
2.9 bn
2024
2.4 bn
2025
2.1 bn

SEC (XBRL)· 11 Feb 2026verified

Receivables
2023
929.1 m
2024
1.1 bn
2025
1.1 bn

SEC (XBRL)· 11 Feb 2026verified

Inventories
2023
141.7 m
2024
140.6 m
2025
124.5 m

SEC (XBRL)· 11 Feb 2026verified

Current assets
2023
4.9 bn
2024
4.4 bn
2025
4.3 bn

SEC (XBRL)· 11 Feb 2026verified

Property, plant & equipment, net
2023
5.4 bn
2024
6.2 bn
2025
—

SEC (XBRL)· 30 Apr 2025verified

Goodwill
2023
5.2 bn
2024
5.1 bn
2025
4.9 bn

SEC (XBRL)· 11 Feb 2026verified

Intangibles (excl. goodwill)
2023
1.7 bn
2024
1.7 bn
2025
1.4 bn

SEC (XBRL)· 11 Feb 2026verified

Total assets
2023
42.4 bn
2024
42.2 bn
2025
41.4 bn

SEC (XBRL)· 11 Feb 2026verified

Accounts payable
2023
461.7 m
2024
412.7 m
2025
421.5 m

SEC (XBRL)· 11 Feb 2026verified

Short-term debt
2023
0
2024
—
2025
—

SEC (XBRL)· 23 Feb 2024verified

Long-term debt
2023
6.3 bn
2024
6.4 bn
2025
6.2 bn

SEC (XBRL)· 11 Feb 2026verified

Current liabilities
2023
3.1 bn
2024
3.4 bn
2025
3.5 bn

SEC (XBRL)· 11 Feb 2026verified

Total liabilities
2023
38.0 bn
2024
38.5 bn
2025
38.1 bn

SEC (XBRL)· 11 Feb 2026verified

Equity
2023
4.3 bn
2024
3.7 bn
2025
3.3 bn

SEC (XBRL)· 11 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
2.7 bn
2024
2.4 bn
2025
2.5 bn

SEC (XBRL)· 11 Feb 2026verified

Capex
2023
931.8 m
2024
1.2 bn
2025
1.1 bn

SEC (XBRL)· 11 Feb 2026verified

Free cash flow
2023
1.8 bn ≈
2024
1.2 bn ≈
2025
1.5 bn ≈

SEC (XBRL)· 11 Feb 2026derived

Investing cash flow
2023
-714.2 m
2024
-1.3 bn
2025
-1.1 bn

SEC (XBRL)· 11 Feb 2026verified

Financing cash flow
2023
-5.0 bn
2024
-1.6 bn
2025
-1.7 bn

SEC (XBRL)· 11 Feb 2026verified

Dividends paid
2023
0
2024
0
2025
—

SEC (XBRL)· 18 Feb 2025verified

Share repurchases
2023
2.3 bn
2024
1.4 bn
2025
1.2 bn

SEC (XBRL)· 11 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
1.7%
computed by olivLawFY 2025
Revenue CAGR 3Y
10.1%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
27.7%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
-32.8%
computed by olivLawFY 2025
Net income growth (YoY)
-72.4%
computed by olivLawFY 2025
Net income CAGR 3Y
-48.1%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
unavailable
the base of the ratio is not positive
EPS growth (YoY)
-68.3%
computed by olivLawFY 2025
EPS CAGR 3Y
-39.8%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
unavailable
the base of the ratio is not positive
FCF growth (YoY)
20.5%
computed by olivLawFY 2025

Profitability

Gross margin
unavailable
input data missing
EBITDA margin
13.3%
computed by olivLawTTM to 30 Sept 2026
EBIT margin
7.0%
computed by olivLawTTM to 30 Sept 2026
Net margin
3.9%
computed by olivLawTTM to 30 Sept 2026
FCF margin
7.9%
computed by olivLawTTM to 30 Sept 2026

Returns

ROE
26.8%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROA
1.7%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROIC
14.9%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROCE
3.5%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
unavailable
input data missing

Balance sheet

Net debt
3.3 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Net debt / EBITDA
1.4x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Debt / equity
2.3x
computed by olivLawbalance sheet at 30 Sept 2026
Interest coverage
3.1x
computed by olivLawTTM to 30 Sept 2026

Liquidity

Current ratio
1.2x
computed by olivLawbalance sheet at 30 Sept 2026
Quick ratio
1.2x
computed by olivLawbalance sheet at 30 Sept 2026
Cash ratio
0.7x
computed by olivLawbalance sheet at 30 Sept 2026

Cash

Operating cash flow
2.3 bn USD
computed by olivLawTTM to 30 Sept 2026
Capital expenditure
914.2 m USD
computed by olivLawTTM to 30 Sept 2026
Free cash flow
1.4 bn USD
computed by olivLawTTM to 30 Sept 2026
FCF conversion
201.7%
computed by olivLawTTM to 30 Sept 2026
Cash conversion
98.5%
computed by olivLawTTM to 30 Sept 2026

Efficiency

Days sales outstanding
21 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days inventory outstanding
unavailable
input data missing
Days payables outstanding
unavailable
input data missing
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
8.3 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Enterprise value
11.6 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Market cap / net income TTM
12.0x
computed by olivLawTTM to 30 Sept 2026
P/E (TTM)
12.7x
computed by olivLawTTM to 30 Sept 2026
Earnings yield
7.9%
computed by olivLawTTM to 30 Sept 2026
P/B
3.3x
computed by olivLawbalance sheet at 30 Sept 2026
P/S
0.5x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBITDA
4.9x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBIT
9.3x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/Sales
0.7x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
P/FCF
5.9x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
FCF yield
16.9%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Dividend yield
0.0%
computed by olivLawTTM to 30 Sept 2026
Shareholder yield (distributions)
9.3%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Attractive profile

Score: 71 / 100

A scoring methodology on indicators and valuation, not investment advice.

score >= 65 · margin_of_safety >= 0.15 · agreement in ['high', 'medium']

Closing price

32.82 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 8.3 bn USD

Key indicators

Market capitalisation
8.3 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
P/E (TTM)
12.7x
computed by olivLawTTM to 30 Sept 2026
P/B
3.3x
computed by olivLawbalance sheet at 30 Sept 2026
EV/EBITDA
4.9x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROE
26.8%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Net margin
3.9%
computed by olivLawTTM to 30 Sept 2026
Revenue growth (YoY)
1.7%
computed by olivLawFY 2025
Dividend yield
0.0%
computed by olivLawTTM to 30 Sept 2026

Coverage and freshness

33/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Sept 2026
Latest balance sheet date: 30 Sept 2026
Share count (cover of the latest filing), as of: 26 Oct 2026
Source: SEC (XBRL)published 28 Oct 2026
verified 2664derived 166

Score by group

  • Valuation96
  • Returns100
  • Quality71
  • Balance sheet51
  • Growth42

Estimated value range

Low
55.28
USD per share
Mid
83.97
USD per share
High
122.65
USD per share
Price: 32.82 USD
The price is below the range
Potential to the central value: 155.8% (value / price − 1)
Margin of safety: 60.9% (1 − price / value)
Agreement between methods: medium · 4 methods used · 3 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 0.13 – 218.59 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)116.77 – 218.59 (Mid 152.68)
    WACC 7.6% · starting FCFF 1.7 bn USD · terminal value share of EV 79%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: no growth between −30% and +40% justifies the price
  • Peers: EV/EBITDA58.99 – 139.81 (Mid 91.80)
    14 companies used · median multiple 11.3x · quartiles 7.7x – 16.4x
    BYD, CHH, CNTY, CZR, FLL, HLT, IHG, LVS, MLCO, PK, TNL, WH, WYNN, XHR
  • Peers: P/E51.57 – 105.48 (Mid 76.13)
    14 companies used · median multiple 29.5x · quartiles 20.0x – 40.8x
    ATAT, BYD, CHH, HLT, IHG, LVS, MAR, MCRI, MLCO, RRR, SHO, TNL, WH, WYNN
  • Dividend discount (DDM)0.13 – 0.18 (Mid 0.15)
Multiple comparisons use the SIC vertical: Hotels & Motels (SIC 7011)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Attractive profile · Score 71/100

FactorValueScoreWeight used
ROIC · Quality14.9%73 (vs peers)11%
Net margin · Quality3.9%40 (vs peers)7%
FCF conversion · Quality201.7%100 (on a fixed band)7%
Revenue CAGR 3Y · Growth10.1%84 (on a fixed band)9%
EPS CAGR 3Y · Growth-39.8%0 (on a fixed band)9%
Net debt / EBITDA · Balance sheet1.4x74 (vs peers)11%
Interest coverage · Balance sheet3.1x24 (on a fixed band)7%
Current ratio · Balance sheet1.2x36 (on a fixed band)4%
P/E (TTM) · Valuation12.7x94 (vs peers)11%
EV/EBITDA · Valuation4.9x94 (vs peers)11%
FCF yield · Valuation16.9%100 (on a fixed band)9%
Shareholder yield (distributions) · Returns9.3%100 (on a fixed band)7%
Payout ratio (FCF) · Returnsunavailableunavailable—

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet51/100 · 3/3 factors with a value
  • Growth42/100 · 2/2 factors with a value
  • Quality71/100 · 3/3 factors with a value
  • Returns· partial100/100 · 1/2 factors with a value
  • Valuation96/100 · 3/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

MGM Resorts International (MGM). Latest full fiscal year: 2025; data up to 2026-09-30.

Figures computed from the financial statements: revenue 17.5 bn USD in 2025; YoY growth 1.7%; net margin 3.9%; ROE 26.8%; net debt/EBITDA 1.4x.

The estimated value range is 55.28–122.65 USD per share (median of 4 methods, agreement: medium); assumptions are illustrative. Against the central value of 83.97 USD, the price of 32.82 USD leaves a potential of 155.8% (value / price − 1) and a margin of safety of 60.9% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 71/100, methodological classification: attractive profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: returns. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • ROIC: 14.9%
  • FCF conversion: 201.7%
  • Revenue CAGR 3Y: 10.1%
  • Net debt / EBITDA: 1.4x
  • P/E (TTM): 12.7x
  • EV/EBITDA: 4.9x
  • FCF yield: 16.9%
  • Shareholder yield (distributions): 9.3%
  • The price is below the estimated value range

What contradicts it

  • EPS CAGR 3Y: -39.8%
  • Interest coverage: 3.1x

Not assessed (insufficient data or a ratio without meaning): Payout ratio (FCF).

Versus the vertical median

Hotels & Motels (SIC 7011) · same industry (4-digit SIC) · compared with 26 companies

Multiples and returns vs the median

P/E
12.7x
vertical median 30.6x
below median (−58.5%)
EV/EBITDA
4.9x
vertical median 13.6x
below median (−63.8%)
P/S
0.5x
vertical median 1.8x
below median (−74.5%)
P/B
3.3x
vertical median 2.0x
above median (+62.3%)
ROE
26.8%
vertical median 8.4%
above median (+219.2%)
Net margin
3.9%
vertical median 5.8%
below median (−32.3%)
EBIT margin
7.0%
vertical median 15.7%
below median (−55.2%)
Revenue YoY
1.7%
vertical median 4.2%
below median (−59.2%)
Net debt/EBITDA
1.4x
vertical median 3.4x
below median (−59.0%)
Dividend yield
0.0%
vertical median 1.0%
below median (−97.0%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
HTHTH World Group Ltd154.3 bn218.441.5%20.1%+10.5%+9% / +37%
MARMarriott International Inc109.4 bn42.4—9.7%+4.3%+39% / +110%
HLTHilton Worldwide Holdings Inc.83.8 bn50.8—13.4%+7.7%+32% / +125%
IHGInterContinental Hotels Group PLC29.0 bn36.2—14.6%+5.4%+31% / +124%
LVSLas Vegas Sands Corp.25.5 bn16.7262.8%11.8%+15.2%−40% / −12%
ATATAtour Lifestyle Holdings Limited14.5 bn63.750.5%16.6%+41.0%−9% / +97%
WYNNWynn Resorts, Limited8.5 bn19.7—6.1%+0.1%−36% / −2%
MGMMGM Resorts International8.3 bn12.726.8%3.9%+1.7%+3% / −14%
CZRCaesars Entertainment, Inc.6.0 bn—-15.1%-4.5%+2.1%+26% / −34%
WHWyndham Hotels & Resorts, Inc.5.9 bn29.838.2%14.0%+1.5%+10% / +4%
MLCOMelco Resorts & Entertainment Limited5.7 bn30.6—3.6%+11.3%−48% / −33%
BYDBoyd Gaming Corp5.5 bn11.719.6%12.3%+4.1%−7% / +32%
CHHChoice Hotels International Inc5.4 bn26.7146.5%12.7%+0.8%+32% / +9%
TNLTravel & Leisure Co.4.7 bn20.7—5.7%+4.1%+13% / +118%
PKPark Hotels & Resorts Inc.3.4 bn—-5.0%-6.4%−2.2%+57% / +14%
SHOSunstone Hotel Investors, Inc.2.4 bn54.72.8%5.3%+6.0%+39% / +32%
PENNPenn Entertainment, Inc.2.3 bn—-37.4%-12.7%+5.8%+18% / −29%
XHRXenia Hotels & Resorts, Inc.2.0 bn628.90.3%0.3%+3.8%+57% / +79%
MCRIMonarch Casino & Resort, Inc.2.0 bn17.920.4%20.4%+4.4%+17% / +80%
BALYBally’s Corporation680.3 m———+0.1%−23% / unavailable
FLLFull House Resorts Inc29.1 m—-936.4%-12.1%+3.5%−70% / −84%
CNTYCentury Casinos, Inc.16.9 m——-9.6%−0.5%−61% / −86%
MRNOMurano Global Investments Plc——-54.7%-488.8%+154.6%−88% / −98%
HHyatt Hotels Corporation—98.65.6%2.6%+6.8%+16% / +66%
GHGGreenTree Hospitality Group Ltd.——11.2%15.2%−14.7%−50% / −74%

1- and 3-year price returns: for MGM from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
21.77
Total return -34% · Per year -34%
38.39
Total return 17% · Per year 17%
57.70
Total return 76% · Per year 76%
3 years
23.59
Total return -28% · Per year -10%
46.57
Total return 42% · Per year 12%
76.48
Total return 133% · Per year 33%
5 years
25.56
Total return -22% · Per year -5%
56.49
Total return 72% · Per year 11%
101.39
Total return 209% · Per year 25%
What moves the 3-year price the most
  • Exit P/E± 11.64
  • Net margin± 8.15
  • Annual revenue growth± 6.35
  • Annual dilution± 0.68

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 29 Jul 2026; since then the company filed 8-K (28 Oct 2026 · results), 10-Q (28 Oct 2026).

In brief

MGM Resorts International operates casinos, hotels and entertainment in Las Vegas, across US regional markets, in Macau, and through a digital unit for online betting and iGaming. The company reported net revenues of 17.5 billion USD in 2025 1, and in the second quarter of 2026 consolidated revenue reached a record for that quarter 3.

SWOT

Strengths

  • A diversified portfolio of luxury resorts in Las Vegas, US regions and Macau, with a globally recognised brand.
  • The MGM Rewards loyalty program and data analytics allow offers to be personalised for guests.
  • The stake in BetMGM and the digital divisions give a position in US and European online betting.

Weaknesses

  • Consolidated debt and lease obligations absorb a significant part of cash flow.
  • A large concentration of resorts on the Las Vegas Strip makes the company vulnerable to local demand declines.
  • The digital division still posts segment losses, which limits overall margins.

Opportunities

  • The Osaka resort could open a new international market after 2030.
  • Expanding online betting into more US states could increase digital revenue.
  • The Dubai market, where the company has a non-gaming management agreement, could become a growth area if gaming is opened up.

Threats

  • Growing competition from new resorts in Las Vegas and other travel destinations.
  • Changes to gaming taxes in the jurisdictions where the company operates.
  • Geopolitical risks and declines in air travel that could reduce demand.

Risks

  • Debt and lease obligationshigh

    The company carries large debt and fixed rent payments, which could limit financial flexibility if revenues fall.

  • Concentration on the Las Vegas Striphigh

    Many resorts in one area expose the company to local risks greater than those of a geographically diversified operator.

  • Losses in the digital divisionmedium

    If digital division losses persist, group profitability could be affected.

  • Regulation and taxesmedium

    Higher gaming taxes or changes to Macau concessions could reduce results.

  • Energy and labour costslow

    Sensitivity to energy prices and a large unionised workforce could pressure operating margins.

Investment thesis

What would need to be true (bull case)

  • Consolidated revenue also rose in the second quarter of 2026, and the digital and MGM China divisions show solid growth.
  • A focus on luxury resorts and loyalty programs could support demand even in a more difficult environment.
  • Asset sales and the share repurchase programme show disciplined capital allocation.

What would break the thesis

  • High debt and fixed rents remain a burden, especially if Las Vegas revenues do not recover.
  • The profitability of the digital division has not yet been proven, and losses could persist.
  • Dependence on Macau and Asian demand exposes the company to geopolitical and regulatory shocks.

What to watch

  • Completion and effects of the MGM Northfield Park sale on regional revenuesQ3 2026
  • Trajectory of MGM Digital revenue and segment lossesQ3 2026
  • Las Vegas visitor volume and room rate trends2027
  • Progress of the MGM Osaka project and opening timelinenext 10-K

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 29 Jul 2026; since then the company filed 8-K (28 Oct 2026 · results), 10-Q (28 Oct 2026).

The business

MGM Resorts International is a Delaware holding company that, through subsidiaries, runs a global gaming and entertainment business with hotels, casinos, conference spaces, shows and restaurants 1. As of 31 December 2025 it operates 16 domestic casinos and two in Macau through MGM China, where it holds about a 56% controlling interest 1. The company has reduced its owned real estate through monetization transactions and concentrates capital on integrated resorts, online gaming and the Osaka project 1.

Most revenue is cash-based, and the casinos operate around the clock, so results are not seasonal, though convention timing, Far East baccarat volumes and holidays can affect interim periods 1. The MGM Rewards loyalty program is a central tool for customer retention 1. The long-term strategy targets profitability of integrated resorts in the US and Macau and expansion of online gaming 1.

In 2026 the company completed the sale of MGM Northfield Park for 546 million USD and continued developing the Osaka resort, with opening on track for 2030 23. These moves point to more capital-efficient operations and digital growth 3.

Segments

MGM China

MGM China operates MGM Macau and MGM Cotai 1. Revenue reached 4.5 billion USD in 2025, growing on main-floor table games 1. If Macau demand keeps rising, the segment could support consolidated results 1.

Regional Operations

Regional Operations include casinos in Detroit, Biloxi, Atlantic City, Maryland, Massachusetts, New York and Ohio 1. Revenue was 3.8 billion USD in 2025 1. The segment is less exposed to a single market than Las Vegas 1.

Market context

The gaming and hospitality market is fragmented and competitive, with rivals including other resorts in the same regions, state lotteries and online gaming operators 1. Macau visitor arrivals rose 15% in 2025 1, while Las Vegas visitor volume fell 8% in the same year 1.

US online sports betting and iGaming grow through BetMGM North America Venture, in which the company holds 50% 1. International digital markets offer further growth, but competition from online operators is intense 12.

Trends

  • Macau visitation recoverytailwind

    Rising visitor arrivals in Macau support MGM China and main-floor table games 1. If this trend continues, the division's results could remain solid 1.

  • Lower Las Vegas visitationheadwind

    Lower visitor volume in Las Vegas weighed on room and food and beverage revenue 1. Pressure on room rates could persist if demand stays weak 1.

  • Digital and online betting growthmixed

    The MGM Digital division and BetMGM are growing quickly, with digital revenue up 20% in the second quarter of 2026 3. Segment losses show profitability has not yet arrived 3.

  • Capital costs and debtheadwind

    Consolidated debt of about 6.3 billion USD and large rent obligations require cash for debt service 1. Higher interest rates could reduce available cash flow 1.

Competitive position

The company competes with other Las Vegas casinos, US regional operators, Asian gaming centres and online operators 1. Competition is also rising from new resorts and from gaming expansion outside Nevada 1.

In online gaming the main competitors are other international online gaming companies and integrated resorts offering entertainment 1. The sources do not name further US-listed peers beyond those cited here 1.

  • Caesars EntertainmentCZR

    Direct rival in integrated resorts and US betting operations, cited in the general industry competition context.

  • Wynn ResortsWYNN

    Competitor in Macau and luxury resorts, whose results depend on the same Asian market.

  • Las Vegas SandsLVS

    Major competitor in Macau and in the Asian integrated resort segment.

  • Entain

    Partner in BetMGM North America Venture and a global online gaming operator, named in company sources.

News & filings

In the press

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / MGM Resorts International · 11 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / MGM Resorts International · 29 Jul 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / MGM Resorts International · 29 Jul 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.