The Discounted Cash Flow (DCF) valuation of Wynn Resorts Ltd (WYNN) is 161.67 USD. With the latest stock price at 102.60 USD, the upside of Wynn Resorts Ltd based on DCF is 57.6%.
Based on the latest price of 102.60 USD and our DCF valuation, Wynn Resorts Ltd (WYNN) is a buy. buying WYNN stocks now will result in a potential gain of 57.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.1% | 7.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 77.77 - 467.08 | 161.67 |
| Upside | -24.2% - 355.2% | 57.6% |