Upgrade to premium to see the full reasoning behind each conviction change.
Sign in to unlockFair Value Distribution — percentile bands
83.3% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
-1.4%/yr
±7.6% · revenue growth to justify current price
FCF-Based Reverse DCF
23.2%/yr
±3.1% · FCF growth to justify current price
THE GAP
Market pricing margin compression or rising capex
Upgrade to premium for full distribution data, sensitivity analysis, and segment breakdowns.
Sign in to unlockMGM Resorts Vegas Strip pricing power; BetMGM digital growth; Japan IR optionality.
Macau VIP volume volatility; digital gambling competitive intensity; consumer discretionary risk.
Updated Apr 7
MGM 2025 10-K shows domestic recovery, Macau stabilizing, strategic clarity on Japan/digital/UAE growth. Balance sheet leveraged; execution risk on 2026 labor and Macau concession terms. Premium brand...