As of 2024-12-12, the Intrinsic Value of Wynn Resorts Ltd (WYNN) is
119.55 USD. This WYNN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 95.21 USD, the upside of Wynn Resorts Ltd is
25.60%.
The range of the Intrinsic Value is 50.79 - 352.49 USD
119.55 USD
Intrinsic Value
WYNN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
50.79 - 352.49 |
119.55 |
25.6% |
| DCF (Growth 10y) |
73.16 - 388.80 |
145.62 |
52.9% |
| DCF (EBITDA 5y) |
55.46 - 104.35 |
80.09 |
-15.9% |
| DCF (EBITDA 10y) |
71.92 - 133.16 |
101.33 |
6.4% |
| Fair Value |
43.41 - 43.41 |
43.41 |
-54.41% |
| P/E |
39.62 - 219.63 |
117.13 |
23.0% |
| EV/EBITDA |
35.74 - 98.69 |
61.28 |
-35.6% |
| EPV |
(3.85) - 26.89 |
11.52 |
-87.9% |
| DDM - Stable |
75.70 - 206.94 |
141.32 |
48.4% |
| DDM - Multi |
37.58 - 78.85 |
50.79 |
-46.7% |
WYNN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,455.01 |
| Beta |
0.08 |
| Outstanding shares (mil) |
109.81 |
| Enterprise Value (mil) |
19,834.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.90% |
| Cost of Debt |
7.01% |
| WACC |
6.82% |