investorscraft@gmail.com

Intrinsic ValueRed Rock Resorts, Inc. (RRR)

Previous Close$61.34
Intrinsic Value
Upside potential
Previous Close
$61.34

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

Red Rock Resorts, Inc. operates as a leading player in the gaming and hospitality industry, primarily serving the Las Vegas locals market. The company owns and manages a portfolio of casino properties, including Red Rock Casino Resort & Spa and several smaller regional casinos, which generate revenue through gaming, hotel stays, dining, and entertainment. Its vertically integrated model allows for cost efficiencies and strong local brand loyalty. Red Rock Resorts benefits from a strategic focus on non-tourist demand, providing stability amid broader tourism fluctuations. The company’s properties cater to a loyal customer base, leveraging high-quality amenities and localized marketing to maintain competitive positioning. With limited exposure to volatile international markets, Red Rock Resorts maintains a resilient revenue stream, supported by its dominance in the Las Vegas locals segment. The company’s disciplined capital allocation and focus on operational excellence further reinforce its market leadership.

Revenue Profitability And Efficiency

Red Rock Resorts reported revenue of $1.94 billion for FY 2024, with net income of $154.1 million, reflecting a net margin of approximately 7.9%. The company generated robust operating cash flow of $548.3 million, underscoring its ability to convert revenue into cash efficiently. Capital expenditures were modest at $14.97 million, indicating disciplined reinvestment strategies. Diluted EPS stood at $2.53, demonstrating steady profitability.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by strong operational cash flow, which exceeds net income, highlighting effective working capital management. Red Rock Resorts maintains a capital-light approach, with limited capex relative to cash flow, allowing for debt reduction and shareholder returns. The diluted EPS of $2.53 reflects efficient use of equity capital, though high leverage remains a consideration.

Balance Sheet And Financial Health

Red Rock Resorts holds $164.4 million in cash and equivalents against total debt of $3.41 billion, indicating a leveraged balance sheet. The debt load is substantial but manageable given the company’s consistent cash flow generation. Shareholders’ equity is supported by stable asset values, though the high debt-to-equity ratio warrants monitoring, particularly in rising interest rate environments.

Growth Trends And Dividend Policy

The company has demonstrated resilience in its core market, with growth driven by operational execution rather than aggressive expansion. Red Rock Resorts pays a dividend of $1.00 per share, reflecting a commitment to returning capital to shareholders. Future growth may hinge on organic improvements and selective reinvestment, given the mature nature of its Las Vegas-focused operations.

Valuation And Market Expectations

With a market capitalization derived from 59.0 million shares outstanding, Red Rock Resorts trades at a valuation reflective of its stable cash flows and niche market position. Investors likely price in moderate growth expectations, balanced against the company’s high leverage and exposure to regional economic conditions. The dividend yield adds appeal, though valuation multiples remain sensitive to interest rate movements.

Strategic Advantages And Outlook

Red Rock Resorts benefits from a entrenched position in the Las Vegas locals market, insulating it from tourism volatility. Its focus on operational efficiency and disciplined capital allocation supports long-term stability. The outlook remains cautiously optimistic, with potential upside from strategic reinvestment and debt management. However, macroeconomic factors and regulatory risks in the gaming industry could pose challenges.

Sources

10-K filing, company investor relations

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