Wynn Resorts
S&P 500
$87.70
-0.81%
Delayed · cached 15 min
Fair value analysis
WYNN
Wynn Resorts
$87.70
Close used for this calculation
$89.73Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Quality radar
Consensus fair value
$89.73
Near FV▲ +2.3% against the close used
Model range $12.75 – $124.45
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$12.75Fair value$89.73Bull$124.45
FairClose
52-week traded range
52W low $87.7052W high $133.34
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Wynn Resorts closed at $87.70, 2.3% below the consensus fair value of $89.73 drawn from 7 valuation models.
Financial DNA score 49/100 — Average. P/E of 27.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$124.45
+41.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
$62.80
-28.4%
EPS × 20x (sector P/E)
EPS=3.14, Sector P/E=20x
Peter Lynch (PEG)
$30.83
-64.8%
EPS × Growth% (PEG = 1 is fair)
EPS=3.14, g=9.8%
EV/EBITDA
$79.68
-9.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.74B
Dividend Discount (DDM)
$12.75
-85.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1, r=10%, g=2%
Reverse DCF
$87.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.6% | Historical: -9.8%
Margin of Safety
$70.22
-19.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=93.63, 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.