Last Price$87.4(1.2%)
Market Cap$9,366.8M
EV/FCF LTM
15.7x
5Y avg
65.8x
Gambling, Resorts & Casinos industry
median
15.5x
Stock quality & Intrinsic value
6/10
0.1% undervalued
Wynn Resorts, Limited EV/FCF LTM
Annual
Quarterly
Daily
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EV/FCF LTM | (6.4x) | (23.0x) | (46.4x) | (12.3x) | (26.3x) | 29.5x | 9.7x | 13.1x | 21.5x | 40.5x | (9.1x) | (25.5x) | 38.7x | (39.2x) | 1,705.9x | (19.4x) | (25.0x) | (35.1x) | 46.8x | 15.7x |
Overvalued or undervalued?
Check the intrinsic value for WYNN
and see if it's the right time to invest.
Wynn Resorts, Limited (WYNN) EV/FCF LTM comparison analysis
General
LTM EV/FCF LTM
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Wynn Resorts, LimitedWYNN
14.7x
9.1%
(26.8%)
7.0%
Median Peer Set
22.7x
7.8%
0.6%
9.3%
Churchill Downs IncorporatedCHDN
56.4x
11.1%
4.0%
15.6%
DraftKings Inc.DKNG
47.2x
30.1%
(39.3%)
(10.6%)
Light & Wonder, Inc.LNW
33.1x
9.9%
217.9%
10.5%
MGM Resorts InternationalMGM
27.7x
6.7%
(24.2%)
4.3%
Las Vegas Sands Corp.LVS
26.7x
8.9%
84.4%
12.8%
Hilton Grand Vacations Inc.HGV
18.8x
25.2%
(83.8%)
0.9%
Boyd Gaming CorporationBYD
17.6x
5.1%
1.1%
14.7%
Vail Resorts, Inc.MTN
16.3x
(0.1%)
(10.1%)
8.0%
International Game Technology PLCIGT
9.5x
(41.7%)
120.5%
13.9%
Caesars Entertainment, Inc.CZR
(127.5x)
(2.5%)
N/A
(2.5%)
WYNN key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 722.0 370,146.7% | 1,432.3 98.4% | 2,687.5 87.6% | 2,987.3 11.2% | 3,045.6 2.0% | 4,184.7 37.4% | 5,269.8 25.9% | 5,154.3 (2.2%) | 5,620.9 9.1% | 5,433.7 (3.3%) | 4,075.9 (25.0%) | 4,466.3 9.6% | 6,306.4 41.2% | 6,717.7 6.5% | 6,611.1 (1.6%) | 2,095.9 (68.3%) | 3,763.7 79.6% | 3,756.8 (0.2%) | 6,531.9 73.9% | 7,128.0 9.1% |
| Cost of Goods Sold (COGS) | 398.1 | 842.7 | 1,625.1 | 1,938.3 | 1,989.3 | 2,699.6 | 3,310.0 | 3,251.6 | 3,478.8 | 3,316.3 | 2,530.4 | 2,774.0 | 3,963.4 | 4,086.3 | 4,067.1 | 1,743.2 | 2,558.6 | 2,503.4 | 3,708.6 | 0.0 |
% margin | 323.9 44.9% | 589.5 41.2% | 1,062.5 39.5% | 1,049.0 35.1% | 1,056.3 34.7% | 1,485.1 35.5% | 1,959.8 37.2% | 1,902.7 36.9% | 2,142.1 38.1% | 2,117.4 39.0% | 1,545.5 37.9% | 1,692.3 37.9% | 2,343.0 37.2% | 2,631.4 39.2% | 2,544.0 38.5% | 352.6 16.8% | 1,205.1 32.0% | 1,253.5 33.4% | 2,823.3 43.2% | 7,128.0 100.0% |
| Operating Expenses | 348.4 | 1,418.1 | 633.1 | 736.5 | 792.9 | 859.8 | 951.5 | 833.5 | 834.9 | 840.6 | 876.2 | 1,115.8 | 1,257.8 | 1,360.3 | 1,645.5 | 1,517.2 | 1,548.9 | 1,536.1 | 1,983.2 | 5,995.2 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 246.4 | 345.5 | 354.0 | 424.3 | 368.6 | 426.0 | 519.7 | 441.7 | 448.8 | 492.5 | 464.8 | 548.1 | 685.5 | 749.7 | 896.7 | 720.8 | 796.6 | 830.5 | 1,065.0 | 1,080.5 |
% margin | (24.6) (3.4%) | 70.9 5.0% | 429.4 16.0% | 313.9 10.5% | 235.0 7.7% | 625.3 14.9% | 1,008.2 19.1% | 1,029.3 20.0% | 1,290.1 23.0% | 1,266.3 23.3% | 658.8 16.2% | 521.7 11.7% | 1,055.6 16.7% | 747.3 11.1% | 878.3 13.3% | (1,164.6) (55.6%) | (415.3) (11.0%) | (247.1) (6.6%) | 840.2 12.9% | 1,132.7 15.9% |
| Interest Income | 0.0 | 47.0 | 47.3 | 21.5 | 1.7 | 2.5 | 7.7 | 12.5 | 15.7 | 20.4 | 7.2 | 13.5 | 31.2 | 29.9 | 24.4 | 15.4 | 3.2 | 29.8 | 175.8 | 130.3 |
| Interest Expense | 0.0 | 148.0 | 145.2 | 172.7 | 211.4 | 222.9 | 229.9 | 288.8 | 299.0 | 315.1 | 300.9 | 289.4 | 388.7 | 381.8 | 414.0 | 556.5 | 605.6 | 650.9 | 751.5 | 688.4 |
| Pre-tax Income | (90.8) | 799.2 | 327.2 | 149.3 | 42.1 | 337.0 | 805.6 | 733.0 | 986.5 | 958.9 | 289.2 | 310.6 | 560.3 | 317.5 | 488.2 | (1,762.3) | (1,011.5) | (700.0) | 285.4 | 643.4 |
% effective tax rate | 67.6 (74.4%) | 170.5 21.3% | 69.1 21.1% | (60.9) (40.8%) | 3.0 7.1% | 20.4 6.1% | (19.5) (2.4%) | 4.3 0.6% | (17.6) (1.8%) | (3.8) (0.4%) | 7.7 2.7% | 8.1 2.6% | (329.0) (58.7%) | (497.3) (156.6%) | 176.8 36.2% | 564.7 (32.0%) | 0.5 (0.0%) | 9.3 (1.3%) | (496.8) (174.1%) | (3.7) (0.6%) |
% margin | (90.8) (12.6%) | 628.7 43.9% | 258.1 9.6% | 210.2 7.0% | 20.7 0.7% | 160.1 3.8% | 613.4 11.6% | 502.0 9.7% | 728.7 13.0% | 731.6 13.5% | 195.3 4.8% | 242.0 5.4% | 747.2 11.8% | 584.2 8.7% | 311.4 4.7% | (2,326.9) (111.0%) | (1,012.0) (26.9%) | (709.4) (18.9%) | 730.0 11.2% | 501.1 7.0% |
| EPS | (0.92) | 6.29 | 1.85 | 1.94 | 0.17 | 1.30 | 4.94 | 4.87 | 7.25 | 7.25 | 1.93 | 2.39 | 7.32 | 5.48 | 2.92 | (21.80) | (8.90) | (6.24) | 6.49 | 4.75 |
| Diluted EPS | (0.92) | 6.24 | 1.80 | 1.92 | 0.17 | 1.29 | 4.88 | 4.82 | 7.17 | 7.18 | 1.92 | 2.38 | 7.28 | 5.46 | 2.91 | (21.80) | (8.90) | (6.24) | 6.47 | 4.73 |
% margin | 97.5 13.5% | 1,122.7 78.4% | 735.7 27.4% | 584.8 19.6% | 664.0 21.8% | 965.5 23.1% | 1,433.5 27.2% | 1,395.0 27.1% | 1,674.5 29.8% | 1,580.4 29.1% | 981.4 24.1% | 950.6 21.3% | 1,607.9 25.5% | 1,749.7 26.0% | 1,527.1 23.1% | (480.3) (22.9%) | 310.0 8.2% | 643.2 17.1% | 1,724.2 26.4% | 1,990.7 27.9% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Wynn Resorts, Limited's EV/FCF LTM?
As of today, Microsoft Corp's last 12-month EV/FCF LTM is 15.7x, based on the financial report for Dec 30, 2024 (Q4’2024). The average annual EV/FCF LTM for Wynn Resorts, Limited have been (9.5x) over the past three years, and 69.1x over the past five years.
2) Is Wynn Resorts, Limited's EV/FCF LTM Good?
As of today, Wynn Resorts, Limited's EV/FCF LTM is 15.7x, which is higher than industry median of 15.5x. It indicates that Wynn Resorts, Limited's EV/FCF LTM is Bad.