As of 2024-12-15, the Intrinsic Value of Red Rock Resorts Inc (RRR) is
66.62 USD. This RRR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 49.49 USD, the upside of Red Rock Resorts Inc is
34.60%.
The range of the Intrinsic Value is 46.26 - 102.92 USD
66.62 USD
Intrinsic Value
RRR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.26 - 102.92 |
66.62 |
34.6% |
| DCF (Growth 10y) |
48.73 - 102.24 |
68.05 |
37.5% |
| DCF (EBITDA 5y) |
59.15 - 78.44 |
69.10 |
39.6% |
| DCF (EBITDA 10y) |
60.80 - 86.21 |
73.19 |
47.9% |
| Fair Value |
7.75 - 7.75 |
7.75 |
-84.34% |
| P/E |
25.40 - 63.13 |
43.39 |
-12.3% |
| EV/EBITDA |
32.06 - 53.45 |
43.19 |
-12.7% |
| EPV |
18.41 - 40.32 |
29.37 |
-40.7% |
| DDM - Stable |
12.49 - 26.73 |
19.61 |
-60.4% |
| DDM - Multi |
35.01 - 56.60 |
43.12 |
-12.9% |
RRR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,227.13 |
| Beta |
0.72 |
| Outstanding shares (mil) |
105.62 |
| Enterprise Value (mil) |
8,550.13 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.46% |
| Cost of Debt |
5.61% |
| WACC |
6.31% |