WYNN Relative Valuation - Wynn Resorts Ltd

Watchlist Manager

Watchlist

Price: 82.11 USD 0.65%

Market Cap: 8.7B USD

Section:

Relative Value

The Relative Value of one WYNN stock under the Base Case scenario is hidden USD. Compared to the current market price of 82.11 USD, Wynn Resorts Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

WYNN Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

1.2

P/S

vs History	93
vs Industry	47

Median 5Y

Industry

1.4

Forward

1.2

More Details

17.7

P/E

vs History	17
vs Industry	33

Median 5Y

-7

Industry

18.9

Forward

16.4

More Details

6.2

P/OCF

vs History	44
vs Industry	49

Median 5Y

-11.2

Industry

9.4

More Details

Negative

P/FCFE

vs History
vs Industry

Median 5Y

-7.5

Industry

18.1

More Details

Negative

P/B

vs History
vs Industry

Median 5Y

-22

Industry

2.1

More Details

2.4

EV/S

vs History	92
vs Industry	35

Median 5Y

4.2

Industry

1.8

Forward

2.3

More Details

5.5

EV/GP

vs History	93
vs Industry	31

Median 5Y

12.5

Industry

3.7

More Details

8.8

EV/EBITDA

vs History	77
vs Industry	43

Median 5Y

16.1

Industry

10.6

Forward

7.6

More Details

13.5

EV/EBIT

vs History	36
vs Industry	42

Median 5Y

-20.2

Industry

16.3

Forward

13.1

More Details

11.9

EV/OCF

vs History	42
vs Industry	35

Median 5Y

-19.5

Industry

11.5

More Details

16.9

EV/FCFF

vs History	31
vs Industry	34

Median 5Y

-18

Industry

16.7

More Details

1.6

EV/IC

vs History	79
vs Industry	33

Median 5Y

1.8

Industry

1.3

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		Wynn Resorts Ltd NASDAQ:WYNN	8.9B USD	1.2	17.7	8.8	13.5
IE		Flutter Entertainment PLC LSE:FLTR	30.7B GBP	2.2	714.5	17.2	38.9
AU		Aristocrat Leisure Ltd ASX:ALL	40.4B AUD	6.1	31	21.5	21.5
US		Las Vegas Sands Corp NYSE:LVS	25.7B USD	2.3	19.7	8.8	14
SE		Evolution AB (publ) STO:EVO	170.5B SEK	7	12.5	9.5	10.4
US		DraftKings Inc NASDAQ:DKNG	16.9B USD	3.5	-33.3	-54	-28.9
HK		Galaxy Entertainment Group Ltd HKEX:27	123.6B HKD	2.8	14.1	9.2	13.3
MO		Sands China Ltd HKEX:1928	113.3B HKD	2.1	14	9	13.8
ZA	S	Sun International Ltd JSE:SUI	10B Zac	0	0	0	0
US		MGM Resorts International NYSE:MGM	9.3B USD	0.5	12.5	5.4	8.1
ZA	T	Tsogo Sun Gaming Ltd JSE:TSG	8.7B Zac	0	0	0	0

				Revenue Growth	P/S to Growth
US		Wynn Resorts Ltd NASDAQ:WYNN	Average P/S: 3.1 1.2	3%	0.4
IE		Flutter Entertainment PLC LSE:FLTR	2.2	16%	0.1
AU		Aristocrat Leisure Ltd ASX:ALL	6.1	4%	1.5
US		Las Vegas Sands Corp NYSE:LVS	2.3	7%	0.3
SE		Evolution AB (publ) STO:EVO	7	9%	0.8
US		DraftKings Inc NASDAQ:DKNG	3.5	23%	0.2
HK		Galaxy Entertainment Group Ltd HKEX:27	2.8	9%	0.3
MO		Sands China Ltd HKEX:1928	2.1	7%	0.3
ZA	S	Sun International Ltd JSE:SUI	Not Available	4%	N/A
US		MGM Resorts International NYSE:MGM	0.5	0%	N/A
ZA	T	Tsogo Sun Gaming Ltd JSE:TSG	Not Available	1%	N/A

				Earnings Growth	PEG
US		Wynn Resorts Ltd NASDAQ:WYNN	Average P/E: 104.5 17.7	11%	1.6
IE		Flutter Entertainment PLC LSE:FLTR	714.5	311%	2.3
AU		Aristocrat Leisure Ltd ASX:ALL	31	17%	1.8
US		Las Vegas Sands Corp NYSE:LVS	19.7	18%	1.1
SE		Evolution AB (publ) STO:EVO	12.5	10%	1.2
US		DraftKings Inc NASDAQ:DKNG	Negative Multiple: -33.3	N/A	N/A
HK		Galaxy Entertainment Group Ltd HKEX:27	14.1	13%	1.1
MO		Sands China Ltd HKEX:1928	14	19%	0.7
ZA	S	Sun International Ltd JSE:SUI	Not Available	-4%	N/A
US		MGM Resorts International NYSE:MGM	12.5	7%	1.8
ZA	T	Tsogo Sun Gaming Ltd JSE:TSG	Not Available	5%	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Johnson & Johnson NYSE:JNJ	US
	Berkshire Hathaway Inc NYSE:BRK.A	US
	Bank of America Corp NYSE:BAC	US
	Mastercard Inc NYSE:MA	US
	UnitedHealth Group Inc NYSE:UNH	US
	Exxon Mobil Corp NYSE:XOM	US
	Pfizer Inc NYSE:PFE	US
	Palantir Technologies Inc NYSE:PLTR	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Walmart Inc NYSE:WMT	US
	Verizon Communications Inc NYSE:VZ	US
	Chevron Corp NYSE:CVX	US

	Penn National Gaming Inc NASDAQ:PENN	16.15 USD 6.6%
	CPI Card Group Inc NASDAQ:PMTS	26.16 USD 0.5%
	Donegal Group Inc NASDAQ:DGICA	19.16 USD -1.99%
	Navitas Semiconductor Corp NASDAQ:NVTS	2.05 USD 0.99%
	Vaxcyte Inc NASDAQ:PCVX	32.92 USD -4.61%
	Wynn Resorts Ltd NASDAQ:WYNN	82.11 USD 0.65%

	Franklin Covey Co NYSE:FC	20.78 USD 0.19%
	Mohawk Industries Inc NYSE:MHK	106.87 USD -2.04%
	Ardmore Shipping Corp NYSE:ASC	9.58 USD 2.24%
	ASGN Inc NYSE:ASGN	51.37 USD -0.75%
	Skyworks Solutions Inc NASDAQ:SWKS	61.52 USD 0.03%
	Weatherford International PLC NASDAQ:WFRD	42.74 USD 3.14%

	Johnson & Johnson NYSE:JNJ	154.58 USD -0.23%
	Bank of America Corp NYSE:BAC	39.69 USD 0.28%
	Mastercard Inc NYSE:MA	533.48 USD -0.37%
	Salesforce Inc NYSE:CRM	267.85 USD 1.19%
	Abbvie Inc NYSE:ABBV	186.06 USD 3.15%
	Home Depot Inc NYSE:HD	357.58 USD -0.57%

Wynn Resorts Ltd
NASDAQ:WYNN

Relative Value

Valuation Multiples

Multiples Across Competitors

WYNN Competitors Multiples
Wynn Resorts Ltd Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
US		Wynn Resorts Ltd NASDAQ:WYNN	Average EV/EBITDA: 11.2 8.8	7%	1.3
IE		Flutter Entertainment PLC LSE:FLTR	17.2	38%	0.5
AU		Aristocrat Leisure Ltd ASX:ALL	21.5	17%	1.3
US		Las Vegas Sands Corp NYSE:LVS	8.8	12%	0.7
SE		Evolution AB (publ) STO:EVO	9.5	8%	1.2
US		DraftKings Inc NASDAQ:DKNG	Negative Multiple: -54	N/A	N/A
HK		Galaxy Entertainment Group Ltd HKEX:27	9.2	14%	0.7
MO		Sands China Ltd HKEX:1928	9	14%	0.6
ZA	S	Sun International Ltd JSE:SUI	Not Available	5%	N/A
US		MGM Resorts International NYSE:MGM	5.4	23%	0.2
ZA	T	Tsogo Sun Gaming Ltd JSE:TSG	Not Available	-2%	N/A

				EBIT Growth	EV/EBIT to Growth
US		Wynn Resorts Ltd NASDAQ:WYNN	Average EV/EBIT: 16.7 13.5	5%	2.7
IE		Flutter Entertainment PLC LSE:FLTR	38.9	49%	0.8
AU		Aristocrat Leisure Ltd ASX:ALL	21.5	11%	2
US		Las Vegas Sands Corp NYSE:LVS	14	14%	1
SE		Evolution AB (publ) STO:EVO	10.4	8%	1.3
US		DraftKings Inc NASDAQ:DKNG	Negative Multiple: -28.9	N/A	N/A
HK		Galaxy Entertainment Group Ltd HKEX:27	13.3	17%	0.8
MO		Sands China Ltd HKEX:1928	13.8	15%	0.9
ZA	S	Sun International Ltd JSE:SUI	Not Available	N/A	N/A
US		MGM Resorts International NYSE:MGM	8.1	9%	0.9
ZA	T	Tsogo Sun Gaming Ltd JSE:TSG	Not Available	-2%	N/A

	Arista Networks Inc NYSE:ANET	77.91 USD 3.48%
	Visa Inc NYSE:V	335.17 USD -0.16%
	Texas Pacific Land Corp NYSE:TPL	1 334.63 USD -0.09%
	KLA Corp NASDAQ:KLAC	694.61 USD 0.75%
	Manhattan Associates Inc NASDAQ:MANH	174.58 USD 0.21%
	Monolithic Power Systems Inc NASDAQ:MPWR	583.72 USD 0.51%

	ServiceNow Inc NYSE:NOW	945.26 USD 0.71%
	EOG Resources Inc NYSE:EOG	113.07 USD -0.34%
	Monster Beverage Corp NASDAQ:MNST	58.67 USD 0.14%
	Copart Inc NASDAQ:CPRT	60.9 USD -1.73%
	Applied Materials Inc NASDAQ:AMAT	151.55 USD 0.92%
	Airbnb Inc NASDAQ:ABNB	122.51 USD 0.66%

52 Week Range	66.1 106.1246
Price Target

Wynn Resorts Ltd NASDAQ:WYNN

Relative Value

Valuation Multiples

Multiples Across Competitors

WYNN Competitors Multiples Wynn Resorts Ltd Competitors

See Also

Company

Help

Tools

Stocks

Wynn Resorts Ltd
NASDAQ:WYNN

WYNN Competitors Multiples
Wynn Resorts Ltd Competitors