Fair value (multi-method)
Four independent methods triangulate what WYNN is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$46.90
Method range
$46.90 – $141.00
median $80.78
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $46.90 | -55.11% |
| Exit multiple | $80.78 | -22.68% |
| Analyst target | $141.00 | +34.95% |
| Graham number | — | — |
- Forward DCF$46.90
- Exit multiple$80.78
- Analyst target$141.00
- Graham number—
Stock price
$104.48
EPS (TTM)
$3.49
5Y EPS CAGR
1.3%
Fair value @ hist. growth
$46.90
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
12.0%
per year over your projection horizon
Margin of safety -122.8% vs hist-growth DCF
Historical 5Y CAGR
1.3%
Your model implies
12.0%
Next-year analyst consensus
34.0%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.5% | 8.8% | 8.0% | 7.2% | 6.2% | 5.2% |
| 8.5% | 11.1% | 10.4% | 9.7% | 9.0% | 8.1% |
| 9.5% | 13.2% | 12.7% | 12.0% | 11.4% | 10.7% |
| 10.5% | 15.2% | 14.7% | 14.2% | 13.6% | 13.0% |
| 11.5% | 17.1% | 16.7% | 16.2% | 15.7% | 15.1% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
1.05
Fair vs growth
Net debt
$10.8B
Total debt − cash
Beta
0.98
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Wynn Resorts (WYNN) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation