Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value |
|---|
| Revenue |
|---|
| EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
MG MGM MGM Resorts International FY ended Feb 09, 2026 | $42.73 | $10.75B | $27.15B | $17.54B | $565.06M | $205.86M | 56.22x | 0.61x | 28.46x |
LV LVS LAS VEGAS SANDS CORP FY ended Feb 04, 2026 | $45.16 | $29.25B | $40.55B | $13.02B | $2.80B | $1.63B | 19.22x | 2.25x | 11.56x |
PE PENN PENN Entertainment, Inc. FY ended Feb 23, 2026 | $17.33 | $2.32B | $10.64B | $6.96B | $24.50M | -$843.10M | -2.97x | 0.33x | 13.63x |
CZ CZR Caesars Entertainment, Inc. FY ended Feb 12, 2026 | $29.65 | $6.04B | $23.01B | $11.49B | $3.23B | -$502.00M | -12.25x | 0.53x | 5.65x |
RR RRR Red Rock Resorts, Inc. FY ended Dec 31, 2025 | $57.28 | $3.32B | $6.94B | $2.01B | $630.49M | $188.07M | 18.36x | 1.65x | 8.37x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 16.04x | 5/5 | $43.56B | $599.48 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.07x | 5/5 | $4.40B | $60.52 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 15.72x | 5/5 | $28.97B | $398.69 | Included in the active peer mix. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
MG MGM MGM Resorts International FY ended Feb 09, 2026 | $42.73 | $10.75B | $27.15B | $17.54B | $565.06M | $205.86M | 56.22x | 0.61x | 28.46x |
LV LVS LAS VEGAS SANDS CORP FY ended Feb 04, 2026 | $45.16 | $29.25B | $40.55B | $13.02B | $2.80B | $1.63B | 19.22x | 2.25x | 11.56x |
PE PENN PENN Entertainment, Inc. FY ended Feb 23, 2026 | $17.33 | $2.32B | $10.64B | $6.96B | $24.50M | -$843.10M | -2.97x | 0.33x | 13.63x |
CZ CZR Caesars Entertainment, Inc. FY ended Feb 12, 2026 | $29.65 | $6.04B | $23.01B | $11.49B | $3.23B | -$502.00M | -12.25x | 0.53x | 5.65x |
RR RRR Red Rock Resorts, Inc. FY ended Dec 31, 2025 | $57.28 | $3.32B | $6.94B | $2.01B | $630.49M | $188.07M | 18.36x | 1.65x | 8.37x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 16.04x | 5/5 | $43.56B | $599.48 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.07x | 5/5 | $4.40B | $60.52 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 15.72x | 5/5 | $28.97B | $398.69 | Included in the active peer mix. |
