EN DE

Red Rock Resorts Inc (RRR) Fair Value & Analysis

Consumer Cyclical · US · Market cap $6.6B · ISIN US75700L1089

What is Red Rock Resorts Inc really worth?

RR Red Rock Resorts Inc logo Red Rock Resorts Inc RRR · US
Price$57.09
Fair Value$18.01
Upside−68.5%
Quality52/100

A solid business, but trading 217% above our fair value of $18.01.

Watch Red Rock Resorts Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Wide moat 73/100

Risks

!Mixed Growth (revenue 5y +11.2 %/yr)
!Thin margins · 9.2% net margin
!High debt · generates free cash flow
!Trails peers (5/15)
!Evidence only medium, so the estimate is less certain
!The models disagree: range $15.92 to $43.39
!Weak on future: 10 out of 100

For context

·1.79% dividend yield
Evidence: Medium Range $15.92 – $43.39

Fair value as of: Aug 29, 2026

From 23 valuation models · updated 6 days ago

Share price −11.2% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($43.39). The favourable scenario is already priced in.
  • The model range is unusually wide ($15.92 to $43.39). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

$67.26 $27.07 Fair Value $18.01 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 29, 2026.

How to read this chart

60‑month range $27.07 – $67.26 · fair‑value band $15.92 – $43.39 · the $57.09 price screens above the $18.01 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Aug 29, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Red Rock Resorts Inc (RRR) currently trades at $57.09, while our model-based Fair Value estimate is $18.01, implying the stock looks roughly 217.0% overvalued today. The Quality Score stands at 52/100 (solid quality), in the Consumer Cyclical sector. Bull case: the Multiples group reads highest at a median of $40.33 per share, and 2 of the 20 models we run sit above the $57.09 price. Bear case: the Growth DCF group reads lowest at $9.86, and 18 of the 20 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Red Rock Resorts Inc generated revenue of $2.0B at a net margin of 9.2%. Revenue grew 1.9% year over year. It earns a return on equity of 114.2%. The balance sheet holds a net cash position of $84.3M. Fundamentals as of Aug 29, 2026

Our scenario range runs from $15.92 (bear case) to $43.39 (bull case); at $57.09, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. Analysts expect earnings well below the last reported figure (earnings in transition, for example expiring patents or contracts); a fair value that looks fair on trailing earnings may then be too optimistic. The share trades about 16% below its 52-week high and 24% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 19% fair-value upside, at −68%, RRR screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $1.41 per share, which is 7.8 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF best evidence $10.35 $28.26 76
Growth DCF $9.86 $25.38 74
EPV $16.10 $23.62 $30.12 72
All 23 models by family
DCF Models
FCF DCF best evidence $10.35 $28.26 76
5Y Revenue Exit $8.55 68
5Y EBITDA Exit $18.04 $50.16 $86.65 70
5Y P/E Exit $10.33 $24.80 67
10Y Revenue Exit $10.32 63
10Y EBITDA Exit $9.83 $34.82 $66.63 62
10Y P/E Exit $8.32 $22.03 60
Earnings-Based
Graham-Dodd $12.47 $31.80 $41.36 62
PEG = 1.0 $5.93 $8.47 $11.01 55
EPV $16.10 $23.62 $30.12 72
Dividend Discount
Gordon GGM $10.34 $19.31 $31.20 64
DDM Multi-Stage $10.34 $15.51 $20.86 64
Multiples
P/E Multiple $30.25 $40.33 $50.41 61
P/S Multiple $17.65 $23.53 $29.41 56
P/B Multiple $6.09 $8.12 $10.15 53
EV/EBIT $47.07 $73.28 $99.48 63
EV/EBITDA $38.81 $62.26 $85.71 64
Asset-Based
NCAV (Graham) $1.02 $1.36 $2.03 52
Growth DCF
Growth DCF $9.86 $25.38 74
Rev-Margin DCF $8.44 68
Economic Profit
Residual Income $7.91 $10.51 $88.51 63
ROIC Compounder $17.99 $29.26 $41.89 69
Growth Earnings
Growth-Adj P/E $23.37 $33.38 $43.39 66

Widest divergence: Multiples ($40.33) versus Asset-Based ($1.36). Highest evidence: FCF DCF (76).

Notify me when RRR reaches fair value

Put RRR on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 18.7 as of Jun 6, 2026
P/S ratio 1.75 P/E × margin
EPS (TTM) $3.10 price ÷ EPS = P/E 18.7
Dividend yield 1.8% payout 32.9%
Net margin 9.3% FY2025
Return on equity 114% TTM
More key figures
Profitability
Return on assets (EBIT) 14.4% avg 5y
Operating margin 28.3% TTM
Growth
Revenue (TTM) $2.0B TTM
Revenue growth (YoY) +1.9% 3y avg +6.5%
EPS growth (YoY) −2.6%
Balance sheet & cash flow
Free cash flow $289M FY2025
Net cash $84.3M FY2025

Figures from reported company fundamentals · as of Aug 29, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 50 · Market factors (momentum, volatility) 40

Profitability 52
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 71
Earnings quality: real cash, not paper profit
Fin. Strength 16
Balance sheet, leverage, solvency risk
Investment 28
Disciplined investing over empire-building
Low Volatility 46
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 33
Distance to the 52-week high (market factor)
Net Issuance 90
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Red Rock Resorts, Inc., through its interest in Station Casinos LLC, develops and manages casino and entertainment properties in the United States. It owns and operates gaming and entertainment facilities, including Durango Casino & Resort and smaller casinos in the Las Vegas regional market. The company was formerly known as Station Casinos Corp.

Full company description

Red Rock Resorts, Inc., through its interest in Station Casinos LLC, develops and manages casino and entertainment properties in the United States. It owns and operates gaming and entertainment facilities, including Durango Casino & Resort and smaller casinos in the Las Vegas regional market. The company was formerly known as Station Casinos Corp. and changed its name to Red Rock Resorts, Inc. in January 2016. Red Rock Resorts, Inc. was founded in 1976 and is based in Las Vegas, Nevada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Red Rock Resorts Inc reported revenue of $2.0B in FY2025 versus $1.6B in FY2021, a compound +5.6%/yr. Reported net income was $188M in FY2025, compounding −6.1%/yr from FY2021.

Growth Quality 89/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$2.0B
Latest YoY
+3.7%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.5%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.2%
Avg. revenue growth/yr (13Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.9%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
+10.5% (8.7 + 1.8)
Revenue +5.6%/yr
FY21 $1.6B
FY22 $1.7B
FY23 $1.7B
FY24 $1.9B
FY25 $2.0B
Net income −6.1%/yr
FY21 $242M
FY22 $205M
FY23 $176M
FY24 $154M
FY25 $188M
Character of growth · EPS growth decomposed (2014-2025) −6.1 % p.a.
Revenue per share −7.4 %

of which total revenue +3.7 % · buybacks/dilution −10.7 %

EBIT margin +4.6 %
Tax rate +4.8 %
Residual (interest, one-offs) −7.4 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

RRR screens 217% overvalued. Compare with Las Vegas Sands Corp →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Red Rock Resorts Inc Fair Value". https://www.fairvalue-calculator.com/stock/RRR

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Resorts & Casinos · 74 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 52 · Above median
Fair Value upside −69% · Bottom 25%
Return on equity (TTM) 114% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 9% · Above median
Operating margin (TTM) 28% · Top 25%
Revenue growth 2% · Below median
Dividend yield (TTM) 1.8% · Below median
Debt / equity 16.22× · Higher than 75% of peers

Valuation Multiples vs Resorts & Casinos median · lower = cheaper

P/E (TTM) 18.7× · Pricier than median
P/B 31.49× · Pricier than 75% of peers
P/S (TTM) 3.25× · Pricier than 75% of peers
P/FCF 22.7× · Pricier than 75% of peers
EV/EBITDA 12.1× · Pricier than 75% of peers
PEG 1.69× · Pricier than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 31
FUTURE10 · sector 25
PAST100 · sector 19
HEALTH0 · sector 82
DIVIDEND36 · sector 61

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Gambling

Similar stocks

10 more Resorts & Casinos stocks, each showing price versus our Fair Value estimate (as of Aug 29, 2026).

Stock Price Fair Value vs Fair Value
Las Vegas Sands Corp LVS $46.23 $51.60 +12%
Galaxy Entertainment Group 0027 HK$33.86 HK$40.46 +19%
Sands China Ltd 1928 HK$14.45 HK$19.10 +32%
MGM Resorts International, through its subsidiaries, MGM $42.28 $17.73 −58%
Wynn Resorts, Limited WYNN $102.97 $69.39 −33%
Boyd Gaming Corporation BYD $80.63 $151.24 +88%
Caesars Entertainment, Inc CZR $29.63 $80.92 +173%
Genting Singapore Limited G13 0.6700 SGD 0.6900 SGD +3%
Vail Resorts, Inc MTN $148.36 $132.94 −10%
MGM China Holdings 2282 HK$10.42 HK$24.07 +131%

Compare Red Rock Resorts Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Red Rock Resorts Inc (RRR) overvalued or undervalued?
As of Aug 29, 2026, our model estimates a fair value of $18.01 versus a price of $57.09, about −68% upside (overvalued).
What is the fair value of RRR?
Our model-based fair value for Red Rock Resorts Inc is $18.01 (as of Aug 29, 2026), built from audited fundamentals. The current price: $57.09.
What is the quality score of RRR?
Red Rock Resorts Inc has a Quality Score of 52/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Red Rock Resorts Inc (RRR)?
Red Rock Resorts Inc reported trailing-twelve-month revenue of about $2.0B (latest available figure, as of Aug 29, 2026).
What is the net profit margin of RRR?
The net profit margin of Red Rock Resorts Inc is about 9.2%, meaning it keeps roughly 9.2% of revenue as net income. Based on the latest reported figures.
Does Red Rock Resorts Inc pay a dividend?
Red Rock Resorts Inc currently shows a dividend yield of about 1.79% relative to its recent price (as of Aug 29, 2026).
Free · no account needed

Watch Red Rock Resorts Inc in the live analysis

One click puts Red Rock Resorts Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.