EN DE

Red Rock Resorts, Inc (RRR) Fair Value & Analysis

Consumer Cyclical · US · Market cap $6.6B

RR Red Rock Resorts, Inc logo Red Rock Resorts, Inc RRR · US
Price$61.88
Fair Value$17.09
Upside-72.4%
Quality52/100
Watch Red Rock Resorts, Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 9.2% net margin
High debt · generates free cash flow
1.53% dividend yield
Trails peers (5/15)
Wide moat 73/100
Evidence: High Range $16.40 – $43.39 Share as image

Fair value as of: Jul 19, 2026

From 23 valuation models · updated 21 days ago

Fair value updated Jul 19, 2026, revised from $19.59 to $17.09 (−12.8%) since Jul 5, 2026. Share price −2.3% over the past month.

A solid business, but screening 72% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($43.39). The favourable scenario is already priced in.
  • The model range is unusually wide ($16.40 to $43.39). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$67.26 $27.07 Fair Value $17.09 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range $27.07 – $67.26 · fair‑value band $16.40 – $43.39 · the $61.88 price screens above the $17.09 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Red Rock Resorts, Inc (RRR) currently trades at $61.88, while our model-based Fair Value estimate is $17.09, implying the stock looks roughly 72.4% overvalued today. The Quality Score stands at 52/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Red Rock Resorts, Inc generated revenue of $2.0B at a net margin of 9.2%. Revenue grew 1.9% year over year. It earns a return on equity of 114.2%. The balance sheet holds a net cash position of $84.3M. Fundamentals as of Jul 19, 2026

Our scenario range runs from $16.40 (bear case) to $43.39 (bull case); at $61.88, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. Analysts expect earnings well below the last reported figure (earnings in transition, for example expiring patents or contracts); a fair value that looks fair on trailing earnings may then be too optimistic. The share trades about 9% below its 52-week high and 35% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 17% fair-value upside, at -72%, RRR screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $9.86 $25.38 80
Residual Income $7.91 $10.51 $88.51 76
Rev-Margin DCF $8.44 74
All 23 models by family
DCF Models
FCF DCF $10.35 $28.26 38
5Y Revenue Exit $8.55 39
5Y EBITDA Exit $18.04 $50.16 $86.65 41
5Y P/E Exit $10.33 $24.80 38
10Y Revenue Exit $10.32 36
10Y EBITDA Exit $9.83 $34.82 $66.63 37
10Y P/E Exit $8.32 $22.03 35
Earnings-Based
Graham-Dodd $12.47 $31.80 $41.36 54
PEG = 1.0 $5.93 $8.47 $11.01 46
EPV $16.10 $23.62 $30.12 59
Dividend Discount
Gordon GGM $10.34 $19.31 $31.20 70
DDM Multi-Stage $10.34 $15.51 $20.86 61
Multiples
P/E Multiple $30.25 $40.33 $50.41 63
P/S Multiple $17.65 $23.53 $29.41 58
P/B Multiple $6.09 $8.12 $10.15 55
EV/EBIT $47.07 $73.28 $99.48 53
EV/EBITDA $38.81 $62.26 $85.71 54
Asset-Based
NCAV (Graham) $1.02 $1.36 $2.03 50
Growth DCF
Growth DCF $9.86 $25.38 80
Rev-Margin DCF $8.44 74
Economic Profit
Residual Income $7.91 $10.51 $88.51 76
ROIC Compounder $17.99 $29.26 $41.89 72
Growth Earnings
Growth-Adj P/E $23.37 $33.38 $43.39 68

Widest divergence: Multiples ($40.33) versus Asset-Based ($1.36). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $2.0B
Revenue growth (YoY) +1.9%
Net margin 9.2%
Return on equity 114%
Free cash flow $289M FY2025
P/E ratio 18.7
More key figures
Operating margin 28.3%
EPS (TTM) $3.10
Dividend yield 1.8%
EPS growth (YoY) -2.6%
Net cash $84.3M FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 50 · Market factors (momentum, volatility) 51

Profitability 52
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 71
Earnings quality: real cash, not paper profit
Fin. Strength 16
Balance sheet, leverage, solvency risk
Investment 28
Disciplined investing over empire-building
Low Volatility 46
Calm price path (market factor)
Momentum 53
Price trend over the last 3–12 months (market factor)
52W Momentum 54
Distance to the 52-week high (market factor)
Net Issuance 90
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Red Rock Resorts, Inc., through its interest in Station Casinos LLC, develops and manages casino and entertainment properties in the United States. It owns and operates gaming and entertainment facilities, including Durango Casino & Resort and smaller casinos in the Las Vegas regional market. The company was formerly known as Station Casinos Corp.

Full company description

Red Rock Resorts, Inc., through its interest in Station Casinos LLC, develops and manages casino and entertainment properties in the United States. It owns and operates gaming and entertainment facilities, including Durango Casino & Resort and smaller casinos in the Las Vegas regional market. The company was formerly known as Station Casinos Corp. and changed its name to Red Rock Resorts, Inc. in January 2016. Red Rock Resorts, Inc. was founded in 1976 and is based in Las Vegas, Nevada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Red Rock Resorts, Inc reported revenue of $2.0B in FY2025 versus $1.6B in FY2021, a compound +5.6%/yr. Reported net income was $188M in FY2025, compounding −6.1%/yr from FY2021.

Growth Quality 89/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$2.0B
Latest YoY
+3.7%
Avg. growth/yr (3Y)
+6.5%
Avg. growth/yr (5Y)
+11.2%
Avg. growth/yr (13Y)
+3.9%
Revenue +5.6%/yr
FY21 $1.6B
FY22 $1.7B
FY23 $1.7B
FY24 $1.9B
FY25 $2.0B
Net income −6.1%/yr
FY21 $242M
FY22 $205M
FY23 $176M
FY24 $154M
FY25 $188M

RRR screens 72% overvalued. Compare with Las Vegas Sands Corp →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Red Rock Resorts, Inc Fair Value". https://www.fairvalue-calculator.com/stock/RRR

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Resorts & Casinos · 76 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 52 · Above median
Fair Value upside −72% · Bottom 25%
Return on equity (TTM) 114% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 9% · Above median
Operating margin (TTM) 28% · Top 25%
Revenue growth 2% · Below median
Dividend yield (TTM) 1.5% · Below median
Debt / equity 16.22× · Higher than 75% of peers

Valuation Multiples vs Resorts & Casinos median · lower = cheaper

P/E (TTM) 20.9× · Pricier than median
P/B 31.49× · Pricier than 75% of peers
P/S (TTM) 3.25× · Pricier than 75% of peers
P/FCF 22.7× · Pricier than 75% of peers
EV/EBITDA 12.1× · Pricier than 75% of peers
PEG 1.69× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 19
FUTURE 10 · sector 33
PAST 100 · sector 19
HEALTH 0 · sector 84
DIVIDEND 31 · sector 52

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Gambling

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Resorts & Casinos stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Las Vegas Sands Corp LVS $44.79 $52.27 +17%
Galaxy Entertainment Group 0027 HK$34.20 HK$41.44 +21%
Sands China Ltd 1928 HK$13.08 HK$2.05 -84%
MGM Resorts International, through its subsidiaries, MGM $46.13 $13.70 -70%
Wynn Resorts, Limited WYNN $97.05 $69.39 -29%
Boyd Gaming Corporation BYD $87.64 $151.24 +73%
Caesars Entertainment, Inc CZR $29.91 $80.92 +171%
Genting Singapore Limited G13 0.6200 SGD 0.6900 SGD +11%
Vail Resorts, Inc MTN $150.14 $125.02 -17%
MGM China Holdings 2282 HK$11.36 HK$24.07 +112%

Compare Red Rock Resorts, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Red Rock Resorts, Inc (RRR) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $17.09 versus a price of $61.88, about −72% (overvalued).
What is the fair value of RRR?
Our model-based fair value for Red Rock Resorts, Inc is $17.09 (as of Jul 19, 2026), built from audited fundamentals. The current price is $61.88.
What is the quality score of RRR?
Red Rock Resorts, Inc has a Quality Score of 52/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Red Rock Resorts, Inc (RRR)?
Red Rock Resorts, Inc reported trailing-twelve-month revenue of about $2.0B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of RRR?
The net profit margin of Red Rock Resorts, Inc is about 9.2%, meaning it keeps roughly 9.2% of revenue as net income. Based on the latest reported figures.
Does Red Rock Resorts, Inc pay a dividend?
Red Rock Resorts, Inc currently shows a dividend yield of about 1.79% relative to its recent price (as of Jul 19, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Red Rock Resorts, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.