The Discounted Cash Flow (DCF) valuation of Wynn Resorts Ltd (WYNN) is 130.36 USD. With the latest stock price at 105.63 USD, the upside of Wynn Resorts Ltd based on DCF is 23.4%.
Based on the latest price of 105.63 USD and our DCF valuation, Wynn Resorts Ltd (WYNN) is a buy. buying WYNN stocks now will result in a potential gain of 23.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.9% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 65.20 - 323.49 | 130.36 |
| Upside | -38.3% - 206.2% | 23.4% |