RRR
Red Rock Resorts Inc
Price:  
48.07 
USD
Volume:  
610,232.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RRR Intrinsic Value

24.70 %
Upside

What is the intrinsic value of RRR?

As of 2025-06-01, the Intrinsic Value of Red Rock Resorts Inc (RRR) is 59.93 USD. This RRR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.07 USD, the upside of Red Rock Resorts Inc is 24.70%.

The range of the Intrinsic Value is 42.98 - 88.48 USD

Is RRR undervalued or overvalued?

Based on its market price of 48.07 USD and our intrinsic valuation, Red Rock Resorts Inc (RRR) is undervalued by 24.70%.

48.07 USD
Stock Price
59.93 USD
Intrinsic Value
Intrinsic Value Details

RRR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.98 - 88.48 59.93 24.7%
DCF (Growth 10y) 47.65 - 92.05 64.27 33.7%
DCF (EBITDA 5y) 46.85 - 65.26 55.16 14.7%
DCF (EBITDA 10y) 50.91 - 72.91 60.76 26.4%
Fair Value 7.35 - 7.35 7.35 -84.71%
P/E 27.93 - 47.96 39.03 -18.8%
EV/EBITDA 29.55 - 48.75 40.52 -15.7%
EPV 29.61 - 49.54 39.58 -17.7%
DDM - Stable 12.48 - 25.94 19.21 -60.0%
DDM - Multi 28.69 - 46.08 35.34 -26.5%

RRR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,099.27
Beta 1.13
Outstanding shares (mil) 106.08
Enterprise Value (mil) 8,343.17
Market risk premium 4.60%
Cost of Equity 7.67%
Cost of Debt 5.95%
WACC 6.64%