The Discounted Cash Flow (DCF) valuation of Wynn Resorts Ltd (WYNN) is 137.03 USD. With the latest stock price at 114.33 USD, the upside of Wynn Resorts Ltd based on DCF is 19.9%.
Based on the latest price of 114.33 USD and our DCF valuation, Wynn Resorts Ltd (WYNN) is a buy. buying WYNN stocks now will result in a potential gain of 19.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.2% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 80.24 - 262.45 | 137.03 |
| Upside | -29.8% - 129.6% | 19.9% |