What Is WYNN Fair Value?
Wynn Resorts (WYNN) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Wynn Resorts (WYNN) has a composite fair value estimate of $79.88 based on four valuation models: DCF (47% weight), Graham Number (0% weight), PEG (33% weight), and DDM (20% weight). The current market price is $75.70, suggesting the stock is fair value by 5.5%.
Data as of October 14, 2026 (today)
Composite Fair Value
Fair Value3 of 4 models$79.88
vs. current price of $75.70(+5.5%)
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 →
$110.21
+45.6%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 →
$20.95
-72.3%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.
$45.53
-39.8%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 $75.69 is 45.6% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $521.3M | $490.9M |
| Year 2 | $570.7M | $506.1M |
| Year 3 | $624.8M | $521.8M |
| Year 4 | $684.0M | $537.9M |
| Year 5 | $748.8M | $554.6M |
| Year 6 | $819.7M | $571.7M |
| Year 7 | $897.4M | $589.4M |
| Year 8 | $982.4M | $607.6M |
| Year 9 | $1.08B | $626.4M |
| Year 10 | $1.18B | $645.8M |
| Terminal Value | $32.71B | $17.94B |
What Are WYNN's Key Financial Metrics?
Earnings & Growth
Current Price
$75.70
EPS (TTM)
$4.17
Forward P/E
15.1
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
$102.00
Average
$128.51
High
$144.00
Upside
+69.8%
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 $79.88. The stock is currently trading at $75.70, 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 $75.70 is 5.5% below our estimated fair value of $79.88.
What do Wall Street analysts say about WYNN?
20 analysts cover Wynn Resorts with a consensus rating of "Strong Buy." The average price target is $128.51, ranging from $102.00 to $144.00. This implies 69.8% upside from the current price.