Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Red Rock Resorts, Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-33.3% vs price
Base Case (Median)
5.8% vs price
Bull Case (75th pct.)
73.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $176.74 | 251.3% | High (40%) |
| PE Comparable | $53.22 | 5.8% | Medium (25%) |
| Growth Trajectory DCF | $67.79 | 34.7% | Medium (20%) |
| Graham Number | $15.11 | -70.0% | Medium (30%) |
| EV/EBITDA | $52.02 | 3.4% | Medium (20%) |
| EV/FCF | $9.18 | -81.8% | Medium (20%) |
| Earnings Power Value | $106.58 | 111.9% | Medium (50%) |
Based on 7 out of 7 methods, RRR appears fairly valued at the current price of $50.31. The base case fair value of $53.22 implies 5.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.