Wynn Resorts, Limited
Bear Case (25th pct.)
-23.9% vs price
Base Case (Median)
1.4% vs price
Bull Case (75th pct.)
48.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-328.85 | -419.9% | High (40%) |
| PE Comparable | $78.26 | -23.9% | Medium (25%) |
| EV/EBITDA | $169.76 | 65.1% | Medium (20%) |
| EV/FCF | $152.82 | 48.7% | Medium (20%) |
| Earnings Power Value | $104.19 | 1.4% | Medium (50%) |
Based on 5 out of 8 methods, WYNN appears fairly valued at the current price of $102.79. The base case fair value of $104.19 implies 1.4% 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.