WYNN RESORTS, LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 94.88 USD | +2.53% |
|
+0.27% | +4.14% |
| May. 31 | Seaport Global Upgrades Wynn Resorts to Buy From Neutral, With $116 Price Target | MT |
| May. 28 | Macquarie Cuts Price Target on Wynn Resorts to $128 From $130 | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 14,835 | 12,087 | 9,756 | 9,271 | 10,214 | 10,541 | - | - |
| Enterprise Value (EV) 1 | 22,887 | 21,671 | 19,169 | 17,737 | 19,073 | 18,879 | 18,432 | 18,306 |
| P/E ratio | 121 x | -5.82 x | -12.8 x | -22.1 x | 14.4 x | 17.6 x | 16.6 x | 18.1 x |
| Yield | 2.7% | 0.89% | - | - | - | 1.07% | 1.13% | 1.19% |
| Capitalization / Revenue | 2.24 x | 5.77 x | 2.59 x | 2.47 x | 1.56 x | 1.44 x | 1.41 x | 1.36 x |
| EV / Revenue | 3.46 x | 10.3 x | 5.09 x | 4.72 x | 2.92 x | 2.58 x | 2.47 x | 2.37 x |
| EV / EBITDA | 12.6 x | -66.8 x | 33.7 x | 24.5 x | 9.02 x | 7.8 x | 7.48 x | 7.32 x |
| EV / FCF | -141 x | -15.9 x | -37.3 x | -47.8 x | 23.7 x | 18.3 x | 16.4 x | 23.1 x |
| FCF Yield | -0.71% | -6.29% | -2.68% | -2.09% | 4.22% | 5.47% | 6.1% | 4.32% |
| Price to Book | 8.54 x | -34.2 x | -45.9 x | -12.5 x | -40.5 x | 54.2 x | 21.8 x | 11.9 x |
| Nbr of stocks (in thousands) | 106,828 | 107,126 | 114,728 | 112,412 | 112,108 | 111,093 | - | - |
| Reference price 2 | 138.9 | 112.8 | 85.04 | 82.47 | 91.11 | 94.88 | 94.88 | 94.88 |
| Announcement Date | 2/6/20 | 2/4/21 | 2/15/22 | 2/8/23 | 2/7/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 6,611 | 2,096 | 3,764 | 3,757 | 6,532 | 7,311 | 7,474 | 7,737 |
| EBITDA 1 | 1,815 | -324.3 | 569.4 | 725.4 | 2,115 | 2,422 | 2,465 | 2,502 |
| EBIT 1 | 878.3 | -1,232 | -394.5 | -100.7 | 840.2 | 1,362 | 1,422 | 1,423 |
| Operating Margin | 13.29% | -58.78% | -10.48% | -2.68% | 12.86% | 18.63% | 19.03% | 18.39% |
| Earnings before Tax (EBT) 1 | 488.2 | -1,762 | -1,012 | -700 | 285.4 | 762.4 | 808.9 | 800.2 |
| Net income 1 | 123 | -2,067 | -755.8 | -423.9 | 730 | 599.9 | 673.6 | 561.9 |
| Net margin | 1.86% | -98.63% | -20.08% | -11.28% | 11.18% | 8.2% | 9.01% | 7.26% |
| EPS 2 | 1.150 | -19.37 | -6.640 | -3.730 | 6.320 | 5.397 | 5.704 | 5.230 |
| Free Cash Flow 1 | -162.2 | -1,363 | -513.2 | -371.4 | 805.1 | 1,033 | 1,124 | 791 |
| FCF margin | -2.45% | -65.01% | -13.64% | -9.89% | 12.33% | 14.13% | 15.04% | 10.22% |
| FCF Conversion (EBITDA) | - | - | - | - | 38.07% | 42.66% | 45.61% | 31.62% |
| FCF Conversion (Net income) | - | - | - | - | 110.29% | 172.2% | 166.88% | 140.78% |
| Dividend per Share 2 | 3.750 | 1.000 | - | - | - | 1.013 | 1.070 | 1.132 |
| Announcement Date | 2/6/20 | 2/4/21 | 2/15/22 | 2/8/23 | 2/7/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,053 | 953.3 | 908.8 | 889.7 | 1,005 | 1,424 | 1,596 | 1,672 | 1,840 | 1,863 | 1,759 | 1,782 | 1,882 | 1,867 | 1,840 |
| EBITDA 1 | 149.1 | 177.6 | 179.2 | 173.5 | 195.1 | 429.7 | 524.5 | 530.4 | 630.4 | 646.5 | 591.9 | 580.5 | 632.3 | 633.6 | 614.9 |
| EBIT 1 | -105.6 | -94.86 | -52.03 | -52.99 | 99.21 | 169.5 | 250.3 | 62.6 | 357.7 | 362.9 | 325 | 323 | 376.7 | 349.7 | 348.4 |
| Operating Margin | -10.03% | -9.95% | -5.72% | -5.96% | 9.87% | 11.91% | 15.69% | 3.74% | 19.44% | 19.48% | 18.47% | 18.12% | 20.02% | 18.73% | 18.93% |
| Earnings before Tax (EBT) 1 | -258.3 | -253.5 | -212.7 | -206.4 | -27.46 | 2.164 | 132.1 | -123.3 | 274.4 | 196.5 | 177.9 | 177 | 225.6 | 234.3 | 216 |
| Net income 1 | -177.2 | -183.3 | -130.1 | -142.9 | 32.41 | 12.33 | 105.2 | -116.7 | 729.2 | 144.2 | 140.2 | 132.9 | 184.8 | 187 | 172.9 |
| Net margin | -16.83% | -19.23% | -14.31% | -16.06% | 3.23% | 0.87% | 6.59% | -6.98% | 39.62% | 7.74% | 7.97% | 7.46% | 9.82% | 10.02% | 9.4% |
| EPS 2 | -1.540 | -1.590 | -1.140 | -1.270 | 0.2900 | 0.1090 | 0.8400 | -1.030 | 6.190 | 1.300 | 1.294 | 1.226 | 1.686 | 1.675 | 1.550 |
| Dividend per Share 2 | - | - | - | - | - | - | 0.2500 | 0.2500 | - | 0.2500 | 0.2546 | 0.2546 | 0.2546 | 0.2888 | 0.2888 |
| Announcement Date | 2/15/22 | 5/10/22 | 8/9/22 | 11/9/22 | 2/8/23 | 5/9/23 | 8/9/23 | 11/9/23 | 2/7/24 | 5/7/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 8,052 | 9,584 | 9,412 | 8,466 | 8,859 | 8,339 | 7,891 | 7,765 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 4.435 x | -29.55 x | 16.53 x | 11.67 x | 4.189 x | 3.443 x | 3.201 x | 3.104 x |
| Free Cash Flow 1 | -162 | -1,363 | -513 | -371 | 805 | 1,033 | 1,124 | 791 |
| ROE (net income / shareholders' equity) | 14.8% | -294% | - | - | - | 5.32% | 5.89% | 1.05% |
| ROA (Net income/ Total Assets) | 2.06% | -14.8% | -5.73% | -3.27% | 5.33% | 4.05% | 4.22% | 3.9% |
| Assets 1 | 5,961 | 14,006 | 13,200 | 12,973 | 13,706 | 14,814 | 15,952 | 14,407 |
| Book Value Per Share 2 | 16.30 | -3.300 | -1.850 | -6.620 | -2.250 | 1.750 | 4.350 | 7.990 |
| Cash Flow per Share 2 | 8.420 | -10.00 | -1.960 | -0.6300 | 11.10 | 12.10 | 13.60 | 13.40 |
| Capex 1 | 1,063 | 290 | 291 | 300 | 443 | 624 | 642 | 539 |
| Capex / Sales | 16.08% | 13.84% | 7.72% | 7.99% | 6.78% | 8.54% | 8.59% | 6.97% |
| Announcement Date | 2/6/20 | 2/4/21 | 2/15/22 | 2/8/23 | 2/7/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
BUY
Number of Analysts
17
Last Close Price
94.88
USD
Average target price
124.6
USD
Spread / Average Target
+31.31%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +4.14% | 10.54B | |
| -8.49% | 33.55B | |
| -10.09% | 12.6B | |
| -9.00% | 8.13B | |
| +15.38% | 2.59B | |
| -6.81% | 2.19B | |
| +7.72% | 2.07B | |
| 0.00% | 1.53B | |
| +19.60% | 1.49B | |
| -3.15% | 1.25B |
- Stock Market
- Equities
- WYNN Stock
- Financials Wynn Resorts, Limited
