The Discounted Cash Flow (DCF) valuation of Red Rock Resorts Inc (RRR) is 66.62 USD. With the latest stock price at 49.49 USD, the upside of Red Rock Resorts Inc based on DCF is 34.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.4% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 46.26 - 102.92 | 66.62 |
| Upside | -6.5% - 108.0% | 34.6% |