The Discounted Cash Flow (DCF) valuation of Wynn Resorts Ltd (WYNN) is 119.55 USD. With the latest stock price at 93.47 USD, the upside of Wynn Resorts Ltd based on DCF is 27.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.9% | 6.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 50.79 - 352.49 | 119.55 |
| Upside | -45.7% - 277.1% | 27.9% |