What Is WYNN Fair Value?
Wynn Resorts (WYNN) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Wynn Resorts (WYNN) has a composite fair value estimate of $82.33 based on four valuation models: DCF (47% weight), Graham Number (0% weight), PEG (33% weight), and DDM (20% weight). The current market price is $95.26, suggesting the stock is fair value by 13.6%.
Data as of August 29, 2026 (today)
Composite Fair Value
Fair Value3 of 4 models$82.33
vs. current price of $95.26(-13.6%)
How Is WYNN Fair Value Calculated?
Four independent models estimate what WYNN is worth. Each uses different inputs and assumptions. The composite blends them by weight.
WYNN Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
47% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$110.08
+15.6%Undervalued
Inputs used
DDM (Dividend Discount Model)
20% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$23.32
-75.5%Overvalued
Inputs used
WYNN Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
0% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
N/A
Requires positive EPS and book value. Wynn Resorts currently has negative earnings, so the Graham formula cannot be applied.
Inputs used
PEG (Price/Earnings to Growth)
33% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$51.69
-45.7%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $95.26 is 15.6% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $528.6M | $495.7M |
| Year 2 | $586.8M | $516.0M |
| Year 3 | $651.3M | $537.1M |
| Year 4 | $723.0M | $559.0M |
| Year 5 | $802.6M | $581.9M |
| Year 6 | $890.9M | $605.7M |
| Year 7 | $989.0M | $630.5M |
| Year 8 | $1.10B | $656.3M |
| Year 9 | $1.22B | $683.2M |
| Year 10 | $1.35B | $711.1M |
| Terminal Value | $33.48B | $17.60B |
What Are WYNN's Key Financial Metrics?
Earnings & Growth
Current Price
$95.26
EPS (TTM)
$4.25
Forward P/E
18.5
Profit Margin
6.1%
Cash & Balance Sheet
Free Cash Flow
476.2M
EBITDA
1.8B
Book Value
-$1.66
Total Debt
12.3B
What Do Analysts Say About WYNN?
Low
$116.00
Average
$132.58
High
$145.00
Upside
+39.2%
WYNN Fair Value FAQ
What is the fair value of WYNN?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), WYNN's estimated fair value is $82.33. The stock is currently trading at $95.26, which makes it fair value by our analysis.
How is WYNN's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is WYNN overvalued or undervalued?
Based on our analysis, WYNN is fair value. The current price of $95.26 is 13.6% above our estimated fair value of $82.33.
What do Wall Street analysts say about WYNN?
19 analysts cover Wynn Resorts with a consensus rating of "Strong Buy." The average price target is $132.58, ranging from $116.00 to $145.00. This implies 39.2% upside from the current price.