Wynn Resorts Limited (WYNN) fair value: what the stock is really worth
We calculate from audited financials what Wynn Resorts Limited is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Wynn Resorts Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 18, 2026.
How to read this chart
60‑month range $50.32 – $132.45 · fair‑value band $21.45 – $190.49 · the $83.32 price screens above the $71.06 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 18, 2026.
Wynn Resorts, Limited designs, develops, and operates integrated resorts. It operates in four segments: Wynn Palace, Wynn Macau, Las Vegas Operations, and Encore Boston Harbor.
Show more
Wynn Resorts, Limited designs, develops, and operates integrated resorts. It operates in four segments: Wynn Palace, Wynn Macau, Las Vegas Operations, and Encore Boston Harbor. The Wynn Palace segment operates casino space, private gaming salons, and sky casinos; a luxury hotel tower with suites and villas, as well as a health club, spa, salon, and pool; food and beverage outlets; retail space; meeting and convention space; and a performance lake, an immersive entertainment center, Western and Asian art displays, and a gondola ride. Its Wynn Macau segment operates casino space, private gaming salons, sky casinos, and a poker room; luxury hotel towers with health clubs, spas, a salon, and a pool; food and beverage outlets; retail space; meeting and convention space; a performance lake; and a rotunda show featuring Chinese zodiac-inspired ceilings. The Las Vegas Operations segment operates casino space, private gaming salons, a sky casino, a poker room, and a race and sports book; a luxury hotel tower with suites, villas, swimming pools, private cabanas, full-service spas and salons, and a wedding chapel; food and beverage outlets; meeting and convention space; retail space; a golf course; nightclubs; a beach club; and theaters. Its Encore Boston Harbor segment operates casino space, private and high-limit gaming areas, and a sports book; a luxury hotel tower with suites, a spa, and a salon; food and beverage outlets; a nightclub; retail space; meeting and convention space; a waterfront park; floral displays; and water shuttle services. Wynn Resorts, Limited was incorporated in 2002 and is based in Las Vegas, Nevada.
Stock analysis
Wynn Resorts Limited (WYNN) currently trades at $83.32, while our model-based Fair Value estimate is $71.06, implying the stock looks roughly 17.2% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of $146.53 per share, and 10 of the 20 models we run sit above the $83.32 price.
Bear case: the Growth DCF group reads lowest at $59.14, and 10 of the 20 models stay below the price. Evidence for this calculation is medium.
Scenario range: $21.45 (bear) to $190.49 (bull), the price of $83.32 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 51/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Wynn Resorts Limited reported revenue of $7.1B in FY2025 versus $3.8B in FY2021, a compound +17.4%/yr. Reported net income was $327M in FY2025.
Key figures
Market cap $10.0B · P/E ratio 24.2 · P/S ratio 1.11 · EPS (TTM) $3.44 · Dividend yield 1.2% · Net margin 4.6% · Return on equity −561% · Return on assets (EBIT) 3.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).
What moves the price
The share trades about 38% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 20% fair-value upside, at −15%, WYNN screens richer than that median.
Fair Value models
Bear $21.45Fair Value $71.06Bull $190.49
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($1.81 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.82/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+0.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+23.9%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+27.8%
Revenue growth 25 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+58.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: adjusted.
+6.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.8%
Dividend (yield on the price)1.2%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.22% vs 3%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−59% → 16%
Growth Forecast
A lot of optimism in the price
The price assumes less growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+13.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+4.1%
Yearly sales growth analysts expect, extended to five years.
News mood ⓘNews mood, the average tone of recent news (96 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Resorts & Casinos · 73 stocks
Beats the industry median on 4/12 measures
Overall it trails its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside−24% · Below median
Profitability
Return on assets6% · Top 25%
Net margin (TTM)5% · Above median
Operating margin (TTM)15% · Above median
Growth and dividend
Revenue growth9% · Above median
Dividend yield (TTM)1.2% · Bottom 25%
Valuation Multiplesvs Resorts & Casinos median · lower = cheaper
P/E (TTM)24.2× · Pricier than median
P/S (TTM)1.37× · Pricier than median
P/FCF14.4× · Pricier than median
EV/EBITDA10.8× · Pricier than median
PEG1.63× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)14· sector 32
FUTURE (revenue growth)46· sector 21
PAST (return on equity)0· sector 13
HEALTH (low debt)100· sector 82
DIVIDEND (yield)24· sector 59
PAST 0: with negative equity (buybacks among others) return on equity is not meaningfully computable.
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.
Is Wynn Resorts Limited (WYNN) overvalued or undervalued?
As of Sep 18, 2026, our model estimates a fair value of $71.06 versus a price of $83.32, about −15% upside (overvalued).
What is the fair value of WYNN?
Our model-based fair value for Wynn Resorts Limited is $71.06 (as of Sep 18, 2026), built from audited fundamentals. The current price: $83.32.
What is the quality score of WYNN?
Wynn Resorts Limited has a Quality Score of 51/100. 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 price target for Wynn Resorts Limited (WYNN)?
Our model-based price target is the fair value of $71.06 (as of Sep 18, 2026) from 21 valuation models. Cautious scenario $21.45, optimistic scenario $190.49. It is a calculation from audited fundamentals, not an analyst target.
What is the Wynn Resorts Limited stock forecast for 2026?
Our models put fair value at $71.06, about −15% upside versus a price of $83.32 (overvalued). Cautious scenario $21.45, optimistic scenario $190.49. The calculation is refreshed regularly with new filings.
What is the revenue of Wynn Resorts Limited (WYNN)?
Wynn Resorts Limited reported trailing-twelve-month revenue of about $7.3B (latest available figure, as of Sep 18, 2026).
Does Wynn Resorts Limited pay a dividend?
Wynn Resorts Limited currently shows a dividend yield of about 1.20% relative to its recent price (as of Sep 18, 2026).
What growth is priced into Wynn Resorts Limited (WYNN)?
For today's price to be fair in a discounted-cash-flow model, Wynn Resorts Limited would have to grow free cash flow by +13.5 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +27.8 % per year. As of Sep 18, 2026.
What discount rate (WACC) does the fair value of WYNN use?
Our models discount Wynn Resorts Limited at 9.7 %: a base by market capitalisation (mid), damped by beta 0.99, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Wynn Resorts Limited that is +13.5 % per year a year over ten years, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Wynn Resorts Limited (WYNN) delivered so far?
Over the past 5 years revenue at Wynn Resorts Limited grew +27.8 % a year. The price currently implies +13.5 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Wynn Resorts Limited (WYNN) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Wynn Resorts Limited (+13.5 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Wynn Resorts Limited (WYNN)?
The free-cash-flow yield on the price is 7.97 %: that much free cash flow Wynn Resorts Limited produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Wynn Resorts Limited (WYNN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Wynn Resorts Limited it is $71.06 per share (as of Sep 18, 2026), against a price of $83.32. It is the blended result of 21 valuation models (cash flow, earnings, asset, dividend).
Is Wynn Resorts Limited stock overvalued or undervalued in 2026?
As of Sep 18, 2026, WYNN trades above its calculated fair value: price $83.32, fair value $71.06, a gap of about −15% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of WYNN?
No. The price is what the market pays today ($83.32); the fair value is what the company's own numbers justify ($71.06). For Wynn Resorts Limited the two are $12.26 per share apart. That gap is exactly why we show both numbers side by side.
How much is Wynn Resorts Limited worth?
The market values Wynn Resorts Limited at about $10.0B (market capitalisation, as of Sep 18, 2026). Per share that is $83.32; our models calculate a fair value of $71.06 per share.
What do the bullish and bearish scenarios say about WYNN?
Our models span a range for Wynn Resorts Limited: cautious scenario $21.45, base $71.06, optimistic $190.49 per share (as of Sep 18, 2026, price $83.32). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of WYNN?
Wynn Resorts Limited trades at a price-to-earnings ratio of 24.2 (as of Sep 18, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $71.06 is built from several models across several years. Other multiples: PEG 1.6, P/S 1.4, EV/EBITDA 10.8.
What is the PEG ratio of WYNN?
The PEG ratio of Wynn Resorts Limited is 1.63 (P/E divided by earnings growth, as of Sep 18, 2026). That is above 1, so the growth is already paid for in the price.
How far is WYNN from its 52-week high?
Wynn Resorts Limited trades at $83.32, about 38% below its 52-week high of $134.07 and 1% above the low of $82.69 (as of Sep 18, 2026). Distance from the high says nothing about value: that is what the fair value of $71.06 is for.
Which stocks are comparable to Wynn Resorts Limited?
From the same area (Consumer Cyclical) we also value Las Vegas Sands Corp, Galaxy Entertainment Group, Sands China Ltd, MGM Resorts International, through its subsidiaries,, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Wynn Resorts Limited stock attractive at the current price?
The data as of Sep 18, 2026: price $83.32, calculated fair value $71.06 (−15%), Quality Score 51/100, from 21 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of WYNN calculated?
We run Wynn Resorts Limited through 21 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $71.06, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 16.1 % above its aggregate fair value. Wynn Resorts Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Wynn Resorts Limited (WYNN)?
The closing price on Sep 21, 2026 was $83.32. Our model-based fair value is $71.06, about −15% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Wynn Resorts Limited right now?
The model range is unusually wide ($21.45 to $190.49). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Wynn Resorts Limited
How large is the market capitalisation of Wynn Resorts Limited (WYNN)?
The market capitalisation of Wynn Resorts Limited is $10.0B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Wynn Resorts Limited (WYNN)?
The price-to-sales ratio of Wynn Resorts Limited is 1.11 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Wynn Resorts Limited (WYNN)?
Earnings per share at Wynn Resorts Limited are $3.44 (price ÷ EPS = P/E 24.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Wynn Resorts Limited (WYNN)?
The dividend yield of Wynn Resorts Limited is 1.2% (payout 29.1%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Wynn Resorts Limited (WYNN)?
The net margin of Wynn Resorts Limited is 4.6% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Wynn Resorts Limited (WYNN)?
The return on equity (ROE) of Wynn Resorts Limited is −561% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Wynn Resorts Limited (WYNN)?
On an EBIT basis the return on assets of Wynn Resorts Limited is 3.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Wynn Resorts Limited (WYNN)?
The operating margin of Wynn Resorts Limited is 15.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Wynn Resorts Limited (WYNN)?
Revenue at Wynn Resorts Limited is growing +9.2% versus a year earlier (3y avg +23.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Wynn Resorts Limited (WYNN)?
Earnings per share at Wynn Resorts Limited are growing +50.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Wynn Resorts Limited (WYNN) carry?
The net debt of Wynn Resorts Limited is $10.8B (fiscal year 2025, ≈ 15.6 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Wynn Resorts Limited in the live analysis
One click puts Wynn Resorts Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Sep 18, 2026