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)
$45.99
Method range
$45.99 – $133.10
median $78.10
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 | $45.99 | -51.26% |
| Exit multiple | $78.10 | -17.24% |
| Analyst target | $133.10 | +41.04% |
| Graham number | — | — |
- Forward DCF$45.99
- Exit multiple$78.10
- Analyst target$133.10
- Graham number—
Stock price
$94.37
EPS (TTM)
$3.49
5Y EPS CAGR
1.3%
Fair value @ hist. growth
$45.99
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
11.0%
per year over your projection horizon
Margin of safety -105.2% vs hist-growth DCF
Historical 5Y CAGR
1.3%
Your model implies
11.0%
Next-year analyst consensus
29.8%
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% |
|---|---|---|---|---|---|
| 7.6% | 7.8% | 7.1% | 6.3% | 5.4% | 4.4% |
| 8.6% | 10.0% | 9.4% | 8.7% | 8.0% | 7.2% |
| 9.6% | 12.1% | 11.6% | 11.0% | 10.3% | 9.7% |
| 10.6% | 14.1% | 13.6% | 13.1% | 12.5% | 11.9% |
| 11.6% | 15.9% | 15.5% | 15.0% | 14.5% | 14.0% |
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
0.99
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
How this company returns cash to shareholders — buybacks, dividends, and stock splits.