Red Rock Resorts, Inc. (RRR)
Hotels & Motels · Consumer Discretionary · $6.4B
Intrinsic Value (Consensus)
$46.34
Current Price
$62.40
Margin of Safety
-25.7%
25.7% Above Intrinsic Value
Value: $46
Price: $62
Valuation Model Estimates
Current Price: $62.40
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance