WYNN · Intrinsic value
Is Wynn Resorts, Limited (WYNN) overvalued or undervalued?
Wynn Resorts, Limited (WYNN) trades at the delayed market price of $75.60 a share. That price already implies revenue growth of 4.6% a year for 5 years. TickerWorth's fair value is $114.19 a share (priced within our range of $73.81 – $166.12). We do not call it over- or undervalued from inside our range.
Model by Miraaj Patel · generated from SEC filings and market data · Updated Oct 19, 2026 · How these pages are made
Is WYNN fairly valued?
- Fair value
- $114.19
- Market price
- $75.60
- Upside to fair value
- +51.0%
- Verdict
- Priced within our range of $73.81 – $166.12
Reverse DCF: Today's price implies revenue growth of 4.6% a year for 5 years; our model assumes 3.9% a year on average over the same horizon.
What is WYNN's TickerWorth Score?
Scores higher than most companies we compare it with
Compared with Consumer Cyclical companies in US
Its strongest point: trades below our estimate of what it's worth. Its weakest: recent price trend has been weak.
- Value · 66 of 100
Cheaper than 66% of Consumer Cyclical companies in US
- Price vs worth · 91 of 100
- Quality · 68 of 100
More profitable than 68% of Consumer Cyclical companies in US
- Financial health · 26 of 100
Financially stronger than 26% of Consumer Cyclical companies in US
- Growth · 60 of 100
Growing faster than 60% of Consumer Cyclical companies in US
- Momentum · 10 of 100
Outperformed 10% of Consumer Cyclical companies in US over the past year
Confidence: High confidence · Scored
Get the Undervalued Company of the Week.
WYNN DCF valuation, input by input
TickerWorth's fair value for Wynn Resorts, Limited (WYNN) is $114.19 a share, against the delayed market price of $75.60 (priced within our range of $73.81 – $166.12). We do not call it over- or undervalued from inside our range. It is a model estimate, and every input behind it is sourced below. This is an educational model, not a price target or a recommendation.
Read the full reasoning
One of the lenses behind that blended figure is a discounted-cash-flow model, which on its own values WYNN at about $73.81 per share. The rest of this page walks through that DCF — its assumptions, reverse-DCF and discount-rate sensitivity — because it is the auditable anchor of the blend.
The valuation discounts Wynn Resorts, Limited's projected free cash flows at a weighted-average cost of capital (WACC) of 7.4%, with a long-run terminal growth rate of 2.5%. About 79% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.
Running the DCF in reverse — solving for the growth the current price already assumes — the market is implying roughly 4.6% annual revenue growth for WYNN. Our base case instead compounds to about 3.9% a year over the same forecast, so the market's implied growth is broadly in line with our base case. The reverse-DCF is a quick sanity check: it reframes 'is this stock cheap?' as 'do I believe the growth the price requires?' rather than arguing over a single point estimate of fair value.
Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, WYNN's modeled DCF value ranges from about $23.24 to $229.94 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.
How to read this page: the DCF fair value is what Wynn Resorts, Limited would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of WYNN's intrinsic value. Figures update as new filings and prices come in.
Every input behind WYNN's DCF
| Input | Value |
|---|---|
| Base-year revenueWYNN RESORTS, LIMITED FY2025 10-K (accession 0001174922-26-000013): us-gaap:RevenueFromContractWithCustomerIncludingAssessedTax, FY2025 full year. | $7,137,920,000 |
| Base EBIT marginWYNN RESORTS, LIMITED FY2025 10-K (accession 0001174922-26-000013): us-gaap:OperatingIncomeLoss 1,118,384,000 / revenue 7,137,924,000 = 15.67%, FY2025. | 15.7% |
| Forecast revenue growthESTIMATEAssumption — TickerWorth's 5-year explicit forecast | 4% → 4% → 4% → 4% → 4% |
| Risk-free rateLive feed — US 10-year Treasury yield (^TNX) | 5.3% |
| BetaLive feed — yfinance, 5-year monthly beta vs the S&P 500 (clamped to 0.4–2.5) | 0.99 |
| Terminal growthESTIMATEAssumption — TickerWorth house default 2.5%, held below WACC | 2.5% |
| Diluted sharesWYNN RESORTS, LIMITED FY2025 10-K (accession 0001174922-26-000013): WeightedAverageNumberOfDilutedSharesOutstanding = 104,243,000 shares, FY2025. | 104M |
| Market priceBackup price feed · as of 2026-10-19 12:53 UTC | $75.60 |
Change WYNN's assumptions
The discount-rate dial and the editable model
ProChange growth, margin and WACC yourself — Pro (7-day free trial, card required).
What does Wynn Resorts, Limited do?
What does it do?
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. It operates in the Resorts & Casinos industry (Consumer Cyclical sector), headquartered in United States. The company employs roughly 28,500 people.
How does it make money?
The business turns $7.4B in annual revenue into profit. Out of every $100 of sales, about $17 is left as operating profit (operating margin of 16.5%), after a 68% gross margin on the products/services it sells. After all costs, taxes and interest, 6.1% of revenue becomes bottom-line net profit.
Is it financially healthy?
Financially it looks stretched: may struggle to cover its short-term bills (0.9× current ratio), and is currently profitable.
Who at WYNN filed insider trades?
| Date | Insider | Relationship | What happened | Value | Filing |
|---|---|---|---|---|---|
| KRUM JACQUI | EVP and General Counsel | Shares withheld (tax) | $188,247.41 | Form 4 for KRUM JACQUI (opens sec.gov in a new tab) | |
| SATRE PHILIP G | Director | Option exercise | $882,941.85 | Form 4 for SATRE PHILIP G (opens sec.gov in a new tab) | |
| SANFILIPPO ANTHONY MICHAEL | Director | Grant / award | — | Form 4 for SANFILIPPO ANTHONY MICHAEL (opens sec.gov in a new tab) | |
| Byrne Richard J | Director | Grant / award | — | Form 4 for Byrne Richard J (opens sec.gov in a new tab) | |
| SATRE PHILIP G | Director | Grant / award | — | Form 4 for SATRE PHILIP G (opens sec.gov in a new tab) | |
| ATKINS BETSY S | Director | Grant / award | — | Form 4 for ATKINS BETSY S (opens sec.gov in a new tab) |
A disclosure, not a signal to trade. Source: SEC EDGAR (Form 4). Older filings and the 90-day buying-and-selling read are part of Pro. See plans
Common questions
What is WYNN's intrinsic value?
TickerWorth's blended fair value for Wynn Resorts, Limited (WYNN) is $114.19 per share, versus a market price of $75.60 (priced within our range of $73.81 – $166.12).
Is WYNN overvalued or undervalued?
Priced within our range of $73.81 – $166.12 at $75.60. We don't call WYNN overvalued or undervalued from a range. This is an educational estimate, not advice.
What discount rate is used for WYNN?
A WACC of 7.4% and a terminal growth rate of 2.5%.
Is Wynn Resorts stock undervalued?
TickerWorth's fair value for Wynn Resorts, Limited (WYNN) is $114.19 against a market price of $75.60. Our read: Priced within our range of $73.81 – $166.12. This is a model estimate, not investment advice.
Wynn Resorts (WYNN) DCF valuation and fair value
Our fair value for Wynn Resorts, Limited (WYNN) is $114.19, built on a 7.4% discount rate (WACC) and 2.5% terminal growth. It blends our discounted-cash-flow model with other valuation lenses. Every assumption is listed on this page with its source.
What growth is priced into Wynn Resorts stock?
Today's price implies revenue growth of 4.6% a year for 5 years; our model assumes 3.9% a year on average over the same horizon. This is a reverse DCF: it holds our cash-flow model's other inputs and solves for the revenue growth that makes the model equal today's price of $75.60. A model estimate, not investment advice.
Wynn Resorts (WYNN) insider trading
The most recent insider filing (SEC Form 4) for Wynn Resorts, Limited (WYNN): KRUM JACQUI, EVP and General Counsel, shares withheld (tax) on 2026-09-15. The latest filings are listed on this page. A disclosure, not a signal to trade.
Not investment advice. TickerWorth Score is a model output.
Educational tool. Every output reflects the assumptions shown — not a prediction and not investment advice. TickerWorth is not a licensed investment adviser, and these figures are estimates from public filings and market data that can be wrong.