Wynn Resorts Limited (WYNN) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Wynn Resorts Limited (US:WYNN), trading at 100.70. In 2025, Wynn Resorts Limited generated $7.14 Billion in revenue and $692.22 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Wynn Resorts Limited is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 100.70
- Recent Revenue (2025): $7.14 Billion
- Free Cash Flow (2025): $692.22 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.