WYNN
Wynn Resorts Ltd
Price:  
89.20 
USD
Volume:  
1,602,834.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WYNN Intrinsic Value

%
Upside

As of 2024-06-19, the Intrinsic Value of Wynn Resorts Ltd (WYNN) is 132.19 USD. This WYNN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.20 USD, the upside of Wynn Resorts Ltd is %.

The range of the Intrinsic Value is 64.34 - 341.49 USD

89.20 USD
Stock Price
132.19 USD
Intrinsic Value
Intrinsic Value Details

WYNN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.34 - 341.49 132.19 48.2%
DCF (Growth 10y) 93.98 - 399.88 169.54 90.1%
DCF (EBITDA 5y) 69.07 - 130.47 92.37 3.6%
DCF (EBITDA 10y) 92.27 - 172.38 123.41 38.4%
Fair Value 38.45 - 38.45 38.45 -56.89%
P/E 38.10 - 135.66 79.31 -11.1%
EV/EBITDA 31.08 - 106.01 62.86 -29.5%
EPV (7.71) - 22.76 7.52 -91.6%
DDM - Stable 55.42 - 139.72 97.57 9.4%
DDM - Multi 46.07 - 90.91 61.22 -31.4%

WYNN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,996.64
Beta 1.18
Outstanding shares (mil) 112.07
Enterprise Value (mil) 18,788.06
Market risk premium 4.60%
Cost of Equity 10.33%
Cost of Debt 7.42%
WACC 7.59%