The Discounted Cash Flow (DCF) valuation of Wynn Resorts Ltd (WYNN) is 148.58 USD. With the latest stock price at 121.45 USD, the upside of Wynn Resorts Ltd based on DCF is 22.3%.
Based on the latest price of 121.45 USD and our DCF valuation, Wynn Resorts Ltd (WYNN) is a buy. buying WYNN stocks now will result in a potential gain of 22.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.9% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 77.96 - 352.87 | 148.58 |
| Upside | -35.8% - 190.6% | 22.3% |