investorscraft@gmail.com

Intrinsic ValueWynn Resorts, Limited (WYR.DE)

Previous Close90.40
Intrinsic Value
Upside potential
Previous Close
90.40

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 operates as a premier developer and operator of luxury destination casino resorts, primarily in Macau and Las Vegas. The company generates revenue through integrated resorts that combine high-end gaming, hospitality, dining, and entertainment offerings. Its Macau segment, including Wynn Macau and Wynn Palace, serves as a key growth driver in Asia's gaming hub, while its Las Vegas properties cater to affluent leisure and business travelers. Wynn Resorts differentiates itself through ultra-luxury branding, superior customer service, and exclusive amenities, positioning it as a leader in the high-end casino resort market. The company's expansion into new markets, such as Wynn Boston Harbor, underscores its strategic focus on regulated, high-potential gaming jurisdictions. With a strong emphasis on premium experiences, Wynn Resorts competes with other global casino operators but maintains a distinct edge in luxury and operational excellence.

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. 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 enhancements and expansions, aligning with its growth strategy.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, driven by high-margin gaming operations and premium non-gaming offerings. Despite significant total debt of €12.17 billion, Wynn Resorts maintains healthy liquidity with €2.43 billion in cash and equivalents, ensuring flexibility for debt servicing and strategic initiatives.

Balance Sheet And Financial Health

Wynn Resorts' balance sheet reflects a leveraged position, with total debt outweighing cash reserves. However, strong operating cash flow generation provides a cushion for debt management. The company's financial health is further supported by its ability to sustain profitability and reinvest in high-return projects.

Growth Trends And Dividend Policy

Wynn Resorts has shown resilience post-pandemic, with growth trends benefiting from Macau's reopening and Las Vegas demand recovery. The company offers a dividend yield with a payout of €0.94 per share, signaling confidence in cash flow stability. Future growth may hinge on regional gaming regulations and expansion into new markets like Massachusetts.

Valuation And Market Expectations

With a market cap of €8.05 billion and a beta of 1.32, Wynn Resorts is viewed as a higher-risk, high-reward play in the gaming sector. Investors likely anticipate further recovery in Asian markets and sustained demand in Las Vegas, though regulatory risks remain a key consideration.

Strategic Advantages And Outlook

Wynn Resorts' strategic advantages lie in its luxury brand equity, geographic diversification, and operational expertise. The outlook remains cautiously optimistic, with potential upside from Macau's recovery and new property openings. However, macroeconomic uncertainties and regulatory pressures could pose challenges to sustained growth.

Sources

Company filings, market data

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