As of 2025-06-20, the Intrinsic Value of Red Rock Resorts Inc (RRR) is 59.96 USD. This RRR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.75 USD, the upside of Red Rock Resorts Inc is 18.20%.
The range of the Intrinsic Value is 43.38 - 87.52 USD
Based on its market price of 50.75 USD and our intrinsic valuation, Red Rock Resorts Inc (RRR) is undervalued by 18.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 43.38 - 87.52 | 59.96 | 18.2% |
| DCF (Growth 10y) | 48.08 - 91.06 | 64.31 | 26.7% |
| DCF (EBITDA 5y) | 48.59 - 64.83 | 55.17 | 8.7% |
| DCF (EBITDA 10y) | 52.38 - 72.40 | 60.78 | 19.8% |
| Fair Value | 7.35 - 7.35 | 7.35 | -85.51% |
| P/E | 28.38 - 49.30 | 38.50 | -24.1% |
| EV/EBITDA | 31.29 - 53.30 | 43.25 | -14.8% |
| EPV | 29.93 - 49.05 | 39.49 | -22.2% |
| DDM - Stable | 12.57 - 25.61 | 19.09 | -62.4% |
| DDM - Multi | 28.91 - 45.47 | 35.32 | -30.4% |
| Market Cap (mil) | 5,383.56 |
| Beta | 1.16 |
| Outstanding shares (mil) | 106.08 |
| Enterprise Value (mil) | 8,627.46 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.68% |
| Cost of Debt | 5.95% |
| WACC | 6.64% |