investorscraft@gmail.com

Intrinsic ValueWynn Resorts, Limited (0QYK.L)

Previous Close£107.86
Intrinsic Value
Upside potential
Previous Close
£107.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Wynn Resorts, Limited operates as a premier developer and operator of high-end integrated resorts, catering to luxury-seeking clientele across key gaming and hospitality markets. The company generates revenue primarily through casino operations, complemented by hotel accommodations, fine dining, retail, and entertainment offerings. Its properties, including Wynn Palace and Wynn Macau in Macau, as well as Las Vegas Operations and Encore Boston Harbor in the U.S., are strategically positioned in high-traffic tourist destinations. Wynn Resorts distinguishes itself through ultra-luxury amenities, superior service, and immersive experiences, targeting affluent customers willing to pay a premium for exclusivity. The company competes in the high-stakes gaming and hospitality sector, where brand reputation and operational excellence are critical. Its Macau operations benefit from the region's status as the world's largest gambling hub, while its U.S. properties leverage strong domestic tourism and convention demand. Wynn Resorts maintains a competitive edge through continuous reinvestment in property enhancements and customer experience, reinforcing its position as a leader in luxury integrated resorts.

Revenue Profitability And Efficiency

Wynn Resorts reported revenue of $7.13 billion, with net income of $501.08 million, reflecting a recovery in gaming and hospitality demand post-pandemic. The company's diluted EPS stood at $4.35, supported by strong operational cash flow of $1.43 billion. Capital expenditures of $422.54 million indicate ongoing investments in property upgrades and expansions to sustain competitive positioning.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, driven by high-margin casino operations and premium hospitality services. Operating cash flow significantly exceeds capital expenditures, highlighting efficient capital deployment. However, the elevated total debt of $12.27 billion suggests a leveraged balance sheet, necessitating disciplined financial management to maintain liquidity and service obligations.

Balance Sheet And Financial Health

Wynn Resorts holds $2.43 billion in cash and equivalents, providing liquidity to navigate cyclical demand fluctuations. Total debt of $12.27 billion reflects the capital-intensive nature of the business, though strong cash flow generation supports debt servicing. The company's financial health hinges on sustained recovery in key markets, particularly Macau and Las Vegas.

Growth Trends And Dividend Policy

Growth is tied to the resurgence of travel and gaming demand, with Macau's reopening being a critical driver. The company pays a dividend of $1 per share, signaling confidence in cash flow stability. Future expansion opportunities may include new markets or property enhancements, though geopolitical and regulatory risks in Macau remain a consideration.

Valuation And Market Expectations

With a market cap of $9.46 billion and a beta of 1.325, Wynn Resorts is viewed as a higher-risk, high-reward play in the cyclical gaming sector. Investors likely anticipate further recovery in Asian and U.S. operations, though macroeconomic and regulatory uncertainties could weigh on valuation multiples.

Strategic Advantages And Outlook

Wynn Resorts benefits from its strong brand equity, luxury positioning, and geographic diversification. The outlook remains cautiously optimistic, contingent on sustained demand recovery and effective debt management. Long-term success will depend on maintaining premium customer experiences and navigating regulatory landscapes in core markets.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount