MGM Resorts International Valuation – Initial Coverage $MGM

Company Profile (obtained from Marketwatch): MGM Resorts International is a holding company that engages in the ownership and operations of casino resorts, which offers gaming, hotel, convention, dining, entertainment, retail, and other resort amenities. It operates through Wholly Owned Domestic Resorts, and MGM China segments. The Wholly Owned Domestic Resorts segment is the resorts owned by the company in the United States. The MGM China Segment is consist of operations of MGM Macau Resort and development of MGM Cotai. The company was founded by Kerkor Kerkorian on January 29, 1986 and is headquartered in Las Vegas, NV.

MGM Chart

MGM data by YCharts


Downloadable PDF version of this valuation:

ModernGraham Valuation of MGM – March 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $19,163,775,717 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 0.77 Fail
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end -747.96% Fail
6. Moderate PEmg Ratio PEmg < 20 22.46 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.55 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 0.77 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 -17.77 Fail
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $1.51
MG Growth Estimate 15.00%
MG Value $58.03
Opinion Undervalued
MG Grade C-
MG Value based on 3% Growth $21.86
MG Value based on 0% Growth $12.81
Market Implied Growth Rate 6.98%
Current Price $33.85
% of Intrinsic Value 58.33%

MGM Resorts International does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings stability or growth over the last ten years, and the poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor has concerns regarding the level of debt relative to the current assets, and the lack of earnings stability over the last five years. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Undervalued after growing its EPSmg (normalized earnings) from $-0.38 in 2014 to an estimated $1.51 for 2018. This level of demonstrated earnings growth outpaces the market’s implied estimate of 6.98% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value above the price.

At the time of valuation, further research into MGM Resorts International revealed the company was trading above its Graham Number of $18.07. The company pays a dividend of $0.44 per share, for a yield of 1.3% Its PEmg (price over earnings per share – ModernGraham) was 22.46, which was below the industry average of 47.43, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-33.5.

MGM Resorts International receives an average overall rating in the ModernGraham grading system, scoring a C-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$33.50
Graham Number $18.07
PEmg 22.46
Current Ratio 0.77
PB Ratio 2.55
Current Dividend $0.44
Dividend Yield 1.30%
Number of Consecutive Years of Dividend Growth 1

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 12/1/2017
Total Current Assets $2,374,627,000
Total Current Liabilities $3,092,382,000
Long-Term Debt $12,751,052,000
Total Assets $29,159,178,000
Intangible Assets $5,684,491,000
Total Liabilities $21,546,526,000
Shares Outstanding (Diluted Average) 572,357,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $1.08
Dec2017 $3.35
Dec2016 $1.92
Dec2015 -$0.82
Dec2014 -$0.31
Dec2013 -$0.35
Dec2012 -$3.62
Dec2011 $5.62
Dec2010 -$3.19
Dec2009 -$3.41
Dec2008 -$3.06
Dec2007 $5.31
Dec2006 $2.22
Dec2005 $1.50
Dec2004 $1.43
Dec2003 $0.80
Dec2002 $0.92
Dec2001 $0.53
Dec2000 $0.55
Dec1999 $0.36
Dec1998 $0.31

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $1.51
Dec2017 $1.40
Dec2016 $0.07
Dec2015 -$0.53
Dec2014 -$0.38
Dec2013 -$0.61
Dec2012 -$1.00
Dec2011 $0.29
Dec2010 -$1.73
Dec2009 -$0.49
Dec2008 $1.14
Dec2007 $2.91
Dec2006 $1.59
Dec2005 $1.20
Dec2004 $0.98
Dec2003 $0.71
Dec2002 $0.62

Recommended Reading:

Other ModernGraham posts about the company

None. This is the first time ModernGraham has covered the company.

Other ModernGraham posts about related companies

Wynn Resorts Ltd Valuation – March 2017 $WYNN
Intertain Group Corp Valuation – Initial Coverage $TSE:IT
Scientific Games Corp Valuation – Initial Coverage $SGMS
Wynn Resorts Limited Valuation – August 2016 $WYNN
Wynn Resorts Ltd Valuation – February 2016 $WYNN
Wynn Resorts Limited Analysis – September 2015 Update $WYNN
Wyndham Worldwide Corporation Analysis – August 2015 Update $WYN
Wynn Resorts Analysis – June 2015 Update $WYNN
International Game Technology Quarterly Valuation – March 2015 $IGT
Wynn Resorts Limited Quarterly Valuation – March 2015 $WYNN


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.