Wynn Resorts, Limited

Wynn Resorts, Limited

WYNNยทNASDAQ

$104.95

+0.32%
Consumer CyclicalGambling, Resorts & Casinos

Wynn Resorts, Limited designs, develops, and operates integrated resorts. Its Wynn Palace segment operates 424,000 square feet of casino space with 323 table games, 1,035 slot machines, private gaming salons, and sky casinos; a luxury hotel tower with 1,706 guest rooms, suites, and villas, including a health club, spa, salon, and pool; 14 food and beverage outlets; 107,000 square feet of retail space; 37,000 square feet of meeting and convention space; and performance lake and floral art displays. Its Wynn Macau segment operates 252,000 square feet of casino space with 331 table games, 818 slot machines, private gaming salons, sky casinos, and a poker room; two luxury hotel towers with 1,010 guest rooms and suites that include two health clubs, two spas, a salon, and a pool; 14 food and beverage outlets; 59,000 square feet of retail space; 31,000 square feet of meeting and convention space; and Chinese zodiac-inspired ceiling attractions. Its Las Vegas Operations segment operates 194,000 square feet of casino space with 223 table games, 1,751 slot machines, private gaming salons, a sky casino, a poker room, and a race and sports book; two luxury hotel towers with 4,748 guest rooms, suites, and villas, including swimming pools, private cabanas, two full service spas and salons, and a wedding chapel; 32 food and beverage outlets; 513,000 square feet of meeting and convention space; 155,000 square feet of retail space; and two theaters, three nightclubs and a beach club. Its Encore Boston Harbor segment operates 211,000 square feet of casino space with 184 table games, 2,766 slot machines, gaming areas, and a poker room; a luxury hotel tower with 671 guest rooms and suites, including a spa and salon; 15 food and beverage outlets and a nightclub; 10,000 square feet of retail space; 71,000 square feet of meeting and convention space; and a waterfront park, floral displays, and water shuttle service. The company was founded in 2002 and is based in Las Vegas, Nevada.

At a Glance

Live Snapshot
Market Cap$10.89B
EPS3.1600
P/E Ratio33.21
Earnings Date08/06/2026
Wynn Resorts, Limited

Wynn Resorts, Limited Fair Value Envelope

WYNN ยท NASDAQ

Our analysis suggests that WYNN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $104.95, this represents a potential HIDDEN relative to our calculated worth for Wynn Resorts, Limited.

Intrinsic Value
Current Price: $104.95

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2.4B
+ Cash & Equivalents$1.5B
Firm Value$3.8B
- Debt$12.3B
Equity Value-$8.5B
/ Shares Outstanding103,974,479B
DCF Value-$81
OVERVALUED BY 178%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$932.9M
$643.4M
$443.8M
$306.1M
$211.1M
$145.6M
$100.4M
$69.3M
$47.8M
$32.9M
Maintenance CapEx
-$91.1M
-$62.8M
-$43.3M
-$29.9M
-$20.6M
-$14.2M
-$9.8M
-$6.8M
-$4.7M
-$3.2M
Owner Earnings
$841.8M
$580.6M
$400.4M
$276.2M
$190.5M
$131.4M
$90.6M
$62.5M
$43.1M
$29.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$779.5M
$497.8M
$317.9M
$203.0M
$129.6M
$82.8M
$52.9M
$33.8M
$21.6M
$13.8M
Terminal Value represents 9.9% of Enterprise Value