WYNN RESORTS LTD (WYNN)
Hotels & Motels · Consumer Discretionary · $10.8B
Intrinsic Value (Consensus)
$59.30
Current Price
$103.67
Margin of Safety
-42.8%
42.8% Above Intrinsic Value
Value: $59
Price: $104
Valuation Model Estimates
Current Price: $103.67
DCF (Discounted Cash Flow)
$84.60
Graham Number
Not applicable
—
Earnings Power Value
$30.49
Relative Value (P/E)
$62.80
Dividend Discount Model
Not applicable
—
Consensus Value
$59.30
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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
D
47
Profitability
10/25
Strength
17/25
Valuation
7/25
Growth
13/25
Key Financials
- EPS (TTM)
- $3.14
- EPS (Forward)
- $3.20
- Book Value
- $-2.66
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 10.7%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- 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