The Discounted Cash Flow (DCF) valuation of Wynn Resorts Ltd (WYNN) is 120.51 USD. With the latest stock price at 86.26 USD, the upside of Wynn Resorts Ltd based on DCF is 39.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.9% | 6.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 51.22 - 356.73 | 120.51 |
| Upside | -40.6% - 313.5% | 39.7% |