The Discounted Cash Flow (DCF) valuation of Wynn Resorts Ltd (WYNN) is 118.29 USD. With the latest stock price at 75.35 USD, the upside of Wynn Resorts Ltd based on DCF is 57.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.7% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 48.31 - 394.40 | 118.29 |
| Upside | -35.9% - 423.4% | 57.0% |