Red Rock Resorts, Inc. (RRR)
Hotels & Motels · Consumer Discretionary · $3.6B
Intrinsic Value (Consensus)
$46.34
Current Price
$60.92
Margin of Safety
-23.9%
23.9% Above Intrinsic Value
Value: $46
Price: $61
Valuation Model Estimates
Current Price: $60.92
DCF (Discounted Cash Flow)
$236.81
Graham Number
$11.94
Earnings Power Value
$30.29
Relative Value (P/E)
$62.40
Dividend Discount Model
$333.33
Consensus Value
$46.34
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
59
Profitability
25/25
Strength
12/25
Valuation
9/25
Growth
13/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 1630% (above 200% is risky)
Strong profitability — ROE of 90% (above 20% is excellent)
Strong earnings growth (20% YoY)
High free cash flow yield (14.3%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $3.12
- EPS (Forward)
- $3.74
- Book Value
- $2.03
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 90.3%
- Debt/Equity
- 1630%
- Revenue Growth
- 3.7%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.6%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance