MGM vs VAC: MGM Resorts International and Marriot Vacations Worldwide compared
The short version
From the latest prices and each company's SEC filings. Who's ahead on each measure, not which to buy.
- MGM Resorts International is the larger company, worth $7.2B, about 2.0 times Marriot Vacations Worldwide.
- Marriot Vacations Worldwide grew revenue faster over the last year (+6.2% vs +1.1%).
- MGM Resorts International keeps more of each dollar of revenue as operating profit (5.7% vs -11.2%).
Side by side
The stronger figure is shaded where higher (or, for valuation multiples, lower) reads as better. How the implied growth works.
| Measure | MGM | VAC |
|---|---|---|
| Market cap | $7.2B | $3.7B |
| Share price | $29.27 | $105.34 |
| Revenue (last fiscal year) | $17.5B | $4.7B |
| Free cash flow (last fiscal year) | $1.5B | -$29M |
| Revenue growth, last year | +1.1% | +6.2% |
| Revenue growth per year, last 5 fiscal years | +16.0% | +6.6% |
| Operating margin | 5.7% | -11.2% |
| Net margin | 2.4% | -7.0% |
| Return on equity | 16.9% | -16.2% |
| P/E (trailing) | 38.6x | — |
| Price / free cash flow | 4.33x | — |
| EV / EBITDA | 18.3x | 407.6x |
| FCF growth the price implies | -14.2% | — |
| Dividend yield | — | 3.1% |
| Debt / equity | 14.5x | 3.61x |
| Fundamental grade | C | D |
| Superinvestors holding it | 10 | 2 |
| Insider purchases, last 12 months | 5 | 9 |
Results from SEC filings
Revenue and free cash flow by fiscal year, from each company's 10-K filings.
MGM Resorts International
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2021 | $9.7B | $883M | 23.5% |
| 2022 | $13.1B | $991M | 11.0% |
| 2023 | $16.2B | $1.8B | 11.7% |
| 2024 | $17.2B | $1.2B | 8.6% |
| 2025 | $17.5B | $1.5B | 5.7% |
Marriot Vacations Worldwide
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2021 | $3.6B | $296M | 5.0% |
| 2022 | $4.4B | $457M | 11.3% |
| 2023 | $4.4B | $114M | 4.9% |
| 2024 | $4.6B | $148M | 3.2% |
| 2025 | $4.7B | -$29M | -11.5% |
Where the revenue comes from
MGM Resorts International · by segments, 2023
Las Vegas Strip Resorts$8.8B56%
Regional Operations$3.7B23%
MGM China$3.2B20%
Marriot Vacations Worldwide · by segments, 2025
Vacation Ownership$4.8B96%
Exchange & Third-Party Management$213M4%
Compare them in fullFifteen years of statements, quarterly results, DCF and IRR models, and any number of peers side by side.
Open MGM in InvestinglyQuestions
Which is bigger, MGM Resorts International or Marriot Vacations Worldwide?
MGM Resorts International (MGM), at $7.2B against $3.7B.
Which grows faster, MGM or VAC?
Marriot Vacations Worldwide: revenue grew +6.2% over the last year, against +1.1%.
Prices and ratios as of the last daily update; statements from SEC filings. Information only, not investment advice.