The Discounted Cash Flow (DCF) valuation of Wynn Resorts Ltd (WYNN) is 155.78 USD. With the latest stock price at 117.81 USD, the upside of Wynn Resorts Ltd based on DCF is 32.2%.
Based on the latest price of 117.81 USD and our DCF valuation, Wynn Resorts Ltd (WYNN) is a buy. buying WYNN stocks now will result in a potential gain of 32.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.8% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 81.27 - 380.28 | 155.78 |
| Upside | -31.0% - 222.8% | 32.2% |