investorscraft@gmail.com

Intrinsic Value of Wynn Resorts, Limited (WYNN)

Previous Close$111.17
Intrinsic Value
Upside potential
Previous Close
$111.17

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 leading global developer and operator of high-end integrated resorts, specializing in luxury hospitality, gaming, and entertainment. The company generates revenue primarily through casino operations, hotel accommodations, fine dining, retail, and entertainment offerings. Its flagship properties, such as Wynn Las Vegas and Encore Boston Harbor, cater to affluent clientele, reinforcing its premium brand positioning. Wynn competes in the high-stakes gaming and leisure sector, where differentiation hinges on service excellence, exclusivity, and immersive guest experiences. The company’s strategic focus on high-margin VIP gaming and non-gaming amenities strengthens its resilience against economic cycles. With expansions in Macau and potential new markets, Wynn maintains a competitive edge through its reputation for opulence and operational expertise.

Revenue Profitability And Efficiency

In FY 2024, Wynn Resorts reported revenue of $7.13 billion, with net income reaching $501.1 million, reflecting a recovery in travel and gaming demand. Diluted EPS stood at $4.35, indicating improved profitability. Operating cash flow was robust at $1.43 billion, though capital expenditures were not disclosed. The company’s ability to monetize high-end clientele underscores its pricing power and operational efficiency in a capital-intensive industry.

Earnings Power And Capital Efficiency

Wynn’s earnings power is driven by its premium positioning and diversified revenue streams, including non-gaming segments. The absence of disclosed capital expenditures in FY 2024 suggests disciplined reinvestment, though historical trends highlight significant outlays for property enhancements. The company’s focus on high-return projects, such as Macau expansions, aims to sustain long-term capital efficiency and shareholder value.

Balance Sheet And Financial Health

Wynn’s balance sheet shows $2.43 billion in cash and equivalents against $12.17 billion in total debt, reflecting leverage typical for the gaming sector. The debt load is manageable given strong cash flow generation, but interest coverage and refinancing risks warrant monitoring. Liquidity remains adequate, supported by operating cash flows and access to credit markets.

Growth Trends And Dividend Policy

Wynn’s growth is tied to Macau’s recovery and domestic demand resurgence. The company paid a dividend of $1.27 per share in FY 2024, signaling confidence in cash flow stability. Future expansion opportunities in new jurisdictions could drive top-line growth, though regulatory hurdles and macroeconomic volatility pose risks.

Valuation And Market Expectations

The market values Wynn at a premium relative to peers, reflecting its luxury brand and recovery potential. Investors anticipate sustained margin expansion as operational efficiencies and demand normalization offset debt-related pressures. Valuation multiples hinge on Macau’s performance and U.S. market dynamics.

Strategic Advantages And Outlook

Wynn’s strategic advantages include its unrivaled brand equity, operational expertise, and geographic diversification. Near-term challenges include regulatory scrutiny and competitive pressures, but long-term prospects remain favorable due to pent-up demand for luxury experiences. The company’s focus on high-margin segments and disciplined growth positions it well for sustained profitability.

Sources

10-K, Investor Presentations

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