The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$37.63Fair value$92.32Bull$157.40
FairClose
52-week traded range
52W low $51.0452W high $67.26
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Red Rock Resorts, Inc. closed at $55.90, 39.4% below the consensus fair value of $92.32 drawn from 7 valuation models.
Financial DNA score 58/100 — Good. P/E of 17.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$95.66
+71.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
$62.40
+11.6%
EPS × 20x (sector P/E)
EPS=3.12, Sector P/E=20x
Peter Lynch (PEG)
$37.63
-32.7%
EPS × Growth% (PEG = 1 is fair)
EPS=3.12, g=12.1%
EV/EBITDA
$157.40
+181.6%
(EBITDA × 16x − Net Debt) ÷ Shares
EBITDA=794.83M
Dividend Discount (DDM)
$54.03
-3.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1, r=10%, g=8%
Reverse DCF
$55.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.7% | Historical: 12.1%
Margin of Safety
$59.27
+6.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=79.03, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.