WYNN
Wynn Resorts Ltd
Price:
105.63
USD
Volume:
1,407,270
United States | Hotels, Restaurants & Leisure
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
WYNN EV/EBITDA
-33.1 %
Upside
As of 2025-07-07, the EV/EBITDA ratio of Wynn Resorts Ltd (WYNN) is 10.7. EV/EBITDA ratio is calculated by dividing the enterprise value by the TTM EBITDA. WYNN's latest enterprise value is 19,527 mil USD. WYNN's TTM EBITDA according to its financial statements is 1,827 mil USD. Dividing these 2 quantities gives us the above WYNN EV/EBITDA ratio.
| Range | Selected | |
| Trailing EV/EBITDA multiples | 8.7x - 11.1x | 9.8x |
| Forward EV/EBITDA multiples | 9.0x - 9.4x | 9.2x |
| Fair Price | 48.31 - 112.83 | 70.65 |
| Upside | -54.3% - 6.8% | -33.1% |
105.63 USD
Stock Price
70.65 USD
Fair Price
| (USD in millions except Fair Price) | |||
| Trailing | Forward | ||
| Market Cap (USD mil) | EV/EBITDA | EV/EBITDA | |
| Wynn Resorts Ltd | 11,044 | 10.7x | 13x |
| Boyd Gaming Corp | 6,640 | 8.1x | 7.8x |
| Churchill Downs Inc | 7,606 | 13.4x | 9.5x |
| Caesars Entertainment Inc | 6,179 | 8.4x | 9x |
| Gamehost Inc | 193 | 8.9x | 9x |
| Jack in the Box Inc | 385 | 6.9x | 12.7x |
| MGM Resorts International | 10,230 | 5.6x | 6x |
| Melco Resorts & Entertainment Ltd | 2,903 | 11.7x | 8.4x |
| Penn National Gaming Inc | 2,783 | 13.9x | 13.5x |
| Red Rock Resorts Inc | 5,805 | 11.8x | 9.4x |
| Industry median | 9.8x | 9.2x | |
| (*) EBITDA | 1,827 | 1,504 | |
| Enterprise value | 17,904 | 13,834 | |
| (-) Net debt | 8,483 | 8,483 | |
| Equity value | 9,421 | 5,351 | |
| (/) Outstanding shares | 105 | 105 | |
| Fair price | 90 | 51 | |
| July 03, 2025 | 10.69 |
| July 02, 2025 | 10.63 |
| July 01, 2025 | 10.48 |
| June 30, 2025 | 10 |
| June 27, 2025 | 10.06 |
| June 26, 2025 | 9.94 |
| June 25, 2025 | 9.9 |
| June 24, 2025 | 9.85 |
| June 23, 2025 | 9.78 |
| June 20, 2025 | 9.71 |
| June 18, 2025 | 9.62 |
| June 17, 2025 | 9.64 |
| June 16, 2025 | 9.71 |
| June 13, 2025 | 9.46 |
| June 12, 2025 | 9.63 |
| June 11, 2025 | 9.65 |
| June 10, 2025 | 9.6 |
| June 09, 2025 | 9.49 |
| June 06, 2025 | 9.41 |
| June 05, 2025 | 9.41 |
| June 04, 2025 | 9.57 |
| June 03, 2025 | 9.66 |
| June 02, 2025 | 9.67 |
| May 30, 2025 | 9.82 |
| May 29, 2025 | 9.84 |
| May 28, 2025 | 9.85 |
| May 27, 2025 | 9.94 |
| May 23, 2025 | 9.82 |
| May 22, 2025 | 9.85 |
| May 21, 2025 | 9.88 |
| May 20, 2025 | 10.01 |
| May 19, 2025 | 10.17 |
| May 16, 2025 | 10.18 |
| May 15, 2025 | 10.24 |
| May 14, 2025 | 10.22 |
| May 13, 2025 | 10.18 |
| May 12, 2025 | 10.09 |
| May 09, 2025 | 9.68 |
| May 08, 2025 | 9.6 |
| May 07, 2025 | 9.46 |
| May 06, 2025 | 9.42 |
| May 05, 2025 | 9.39 |
| May 02, 2025 | 9.36 |
| May 01, 2025 | 9.22 |
| April 30, 2025 | 9.24 |
| April 29, 2025 | 9.31 |
| April 28, 2025 | 9.35 |
| April 25, 2025 | 9.34 |
| April 24, 2025 | 9.31 |
| April 23, 2025 | 9.17 |