EN DE

Wynn Resorts, Limited (WYNN) Fair Value & Analysis

Consumer Cyclical · US · Market cap $10.0B

WR Wynn Resorts, Limited logo Wynn Resorts, Limited WYNN · US
Price$102.37
Fair Value$69.39
Upside-32.2%
Quality51/100
Watch Wynn Resorts, Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 5.1% net margin
Negative equity (buybacks among others) · generates free cash flow
1.03% dividend yield
Trails peers (5/13)
Narrow moat 43/100
Evidence: High Range $45.45 – $90.85 Share as image

Fair value as of: Aug 13, 2026

From 21 valuation models · updated today

Share price +6.7% over the past month.

A solid business, but screening 32% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($90.85). The favourable scenario is already priced in.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($45.45 to $90.85) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$132.45 $50.32 Fair Value $69.39 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $50.32 – $132.45 · fair‑value band $45.45 – $90.85 · the $102.37 price screens above the $69.39 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Wynn Resorts, Limited (WYNN) currently trades at $102.37, while our model-based Fair Value estimate is $69.39, implying the stock looks roughly 32.2% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Wynn Resorts, Limited generated revenue of $7.3B at a net margin of 5.1%. Revenue grew 9.2% year over year. Net debt stands at $10.8B. The stock trades on a trailing P/E of 29.8. Fundamentals as of Aug 13, 2026

Our scenario range runs from $45.45 (bear case) to $90.85 (bull case); at $102.37, 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. The share trades about 24% 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 13% fair-value upside, at -32%, WYNN screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

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
Growth DCF $12.19 $102.20 $247.19 80
Rev-Margin DCF $59.14 $190.87 74
ROIC Compounder $20.41 $61.87 $99.50 72
All 21 models by family
DCF Models
FCF DCF $18.65 $75.90 $254.39 38
Owner Earnings $3.74 $104.91 31
5Y Revenue Exit $40.67 $149.35 39
5Y EBITDA Exit $56.71 $178.35 $417.28 41
5Y P/E Exit $52.70 $147.66 38
10Y Revenue Exit $87.78 $143.36 36
10Y EBITDA Exit $47.39 $231.09 $557.24 37
10Y P/E Exit $72.47 $196.76 35
Earnings-Based
Graham-Dodd $21.45 $149.57 $209.89 54
Lynch FV $77.27 $110.39 $143.50 50
PEG = 1.0 $77.27 $110.39 $143.50 46
EPV $3.77 $18.17 $30.59 59
Multiples
P/E Multiple $52.04 $69.39 $86.73 63
P/S Multiple $40.21 $53.62 $67.02 58
EV/EBIT $63.05 $113.21 $163.37 53
EV/EBITDA $66.71 $118.09 $169.47 54
EV/Revenue $19.86 43
Growth DCF
Growth DCF $12.19 $102.20 $247.19 80
Rev-Margin DCF $59.14 $190.87 74
Economic Profit
ROIC Compounder $20.41 $61.87 $99.50 72
Growth Earnings
Growth-Adj P/E $102.57 $146.53 $190.49 68

Widest divergence: Growth Earnings ($146.53) versus Growth DCF ($59.14). Highest evidence: Growth DCF (80).

Notify me when WYNN reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $7.3B
Revenue growth (YoY) +9.2%
Net margin 5.1%
Return on equity -561%
Free cash flow $692M FY2025
P/E ratio 29.8
More key figures
Operating margin 15.3%
EPS (TTM) $3.44
Dividend yield 1.0%
EPS growth (YoY) +50.9%
Net debt $10.8B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 48 · Market factors (momentum, volatility) 39

Profitability 31
Margins and returns on capital today
Quality Growth 22
Are margins and returns improving?
Cashflow 61
Earnings quality: real cash, not paper profit
Fin. Strength 17
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 23
Distance to the 52-week high (market factor)
Net Issuance 100
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.

About the company

Wynn Resorts, Limited designs, develops, and operates integrated resorts. It operates in four segments: Wynn Palace, Wynn Macau, Las Vegas Operations, and Encore Boston Harbor.

Full company description

Wynn Resorts, Limited designs, develops, and operates integrated resorts. It operates in four segments: Wynn Palace, Wynn Macau, Las Vegas Operations, and Encore Boston Harbor. The Wynn Palace segment operates casino space, private gaming salons, and sky casinos; a luxury hotel tower with suites and villas, as well as a health club, spa, salon, and pool; food and beverage outlets; retail space; meeting and convention space; and a performance lake, an immersive entertainment center, Western and Asian art displays, and a gondola ride. Its Wynn Macau segment operates casino space, private gaming salons, sky casinos, and a poker room; luxury hotel towers with health clubs, spas, a salon, and a pool; food and beverage outlets; retail space; meeting and convention space; a performance lake; and a rotunda show featuring Chinese zodiac-inspired ceilings. The Las Vegas Operations segment operates casino space, private gaming salons, a sky casino, a poker room, and a race and sports book; a luxury hotel tower with suites, villas, swimming pools, private cabanas, full-service spas and salons, and a wedding chapel; food and beverage outlets; meeting and convention space; retail space; a golf course; nightclubs; a beach club; and theaters. Its Encore Boston Harbor segment operates casino space, private and high-limit gaming areas, and a sports book; a luxury hotel tower with suites, a spa, and a salon; food and beverage outlets; a nightclub; retail space; meeting and convention space; a waterfront park; floral displays; and water shuttle services. Wynn Resorts, Limited was incorporated in 2002 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

Wynn Resorts, Limited reported revenue of $7.1B in FY2025 versus $3.8B in FY2021, a compound +17.4%/yr. Reported net income was $327M in FY2025.

Growth Quality 82/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$7.1B
Latest YoY
+0.1%
Avg. 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.
+23.9%
Avg. 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.
+27.8%
Avg. growth/yr (25Y) 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.
+58.0%
Revenue +17.4%/yr
FY21 $3.8B
FY22 $3.8B
FY23 $6.5B
FY24 $7.1B
FY25 $7.1B
Net income
FY21 −$756M
FY22 −$424M
FY23 $730M
FY24 $501M
FY25 $327M

WYNN screens 32% overvalued. Compare with Las Vegas Sands Corp →

Share or link this analysis
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). "Wynn Resorts, Limited Fair Value". https://www.fairvalue-calculator.com/stock/WYNN

Recent news

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

Peer Group

Resorts & Casinos · 77 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 51 · Below median
Fair Value upside −32% · Below median
Return on assets 6% · Top 25%
Net margin (TTM) 5% · Above median
Operating margin (TTM) 15% · Above median
Revenue growth 9% · Above median
Dividend yield (TTM) 1.0% · Bottom 25%

Valuation Multiples vs Resorts & Casinos median · lower = cheaper

P/E (TTM) 29.8× · Pricier than 75% of peers
P/S (TTM) 1.37× · Pricier than median
P/FCF 14.4× · Pricier than median
EV/EBITDA 10.8× · Pricier than median
PEG 1.63× · Pricier than median

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.

VALUE 0 · sector 26
FUTURE 46 · sector 29
PAST 0 · sector 16
HEALTH 100 · sector 83
DIVIDEND 21 · sector 50

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

PAST 0: with negative equity (buybacks among others) return on equity is not meaningfully computable.

Values & ESG

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

Gambling

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Resorts & Casinos stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Las Vegas Sands Corp LVS $45.68 $51.60 +13%
Galaxy Entertainment Group 0027 HK$34.20 HK$40.46 +18%
Sands China Ltd 1928 HK$14.34 HK$2.05 -86%
MGM Resorts International, through its subsidiaries, MGM $43.98 $17.73 -60%
Red Rock Resorts, Inc RRR $63.09 $18.01 -71%
Boyd Gaming Corporation BYD $82.98 $151.24 +82%
Caesars Entertainment, Inc CZR $29.74 $80.92 +172%
Genting Singapore Limited G13 0.6400 SGD 0.6900 SGD +8%
Vail Resorts, Inc MTN $148.36 $132.94 -10%
MGM China Holdings 2282 HK$10.32 HK$24.07 +133%

Compare Wynn Resorts, Limited 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Wynn Resorts, Limited (WYNN) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $69.39 versus a price of $102.37, about −32% (overvalued).
What is the fair value of WYNN?
Our model-based fair value for Wynn Resorts, Limited is $69.39 (as of Aug 13, 2026), built from audited fundamentals. The current price is $102.37.
What is the quality score of WYNN?
Wynn Resorts, Limited has a Quality Score of 51/100. 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 Wynn Resorts, Limited (WYNN)?
Wynn Resorts, Limited reported trailing-twelve-month revenue of about $7.3B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of WYNN?
The net profit margin of Wynn Resorts, Limited is about 5.1%, meaning it keeps roughly 5.1% of revenue as net income. Based on the latest reported figures.
Does Wynn Resorts, Limited pay a dividend?
Wynn Resorts, Limited currently shows a dividend yield of about 0.95% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Wynn Resorts, Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.