|
Real-time Estimate
Cboe BZX
16:40:27 12/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 49.46 USD | -0.11% |
|
-3.22% | -20.23% |
| 09-02 | Wolfe Initiates Red Rock Resorts at Outperform With $73 Price Target | MT |
| 08-18 | Macquarie Lifts Price Target on Red Rock Resorts to $74 From $72, Keeps Outperform Rating | MT |
Company Valuation: Red Rock Resorts, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,358 | 2,303 | 3,092 | 2,733 | 3,667 | 2,868 | - | - |
| Change | - | -31.42% | 34.28% | -11.62% | 34.21% | -21.8% | - | - |
| Enterprise Value (EV) 1 | 5,936 | 5,170 | 6,282 | 6,011 | 6,920 | 6,237 | 6,130 | 5,870 |
| Change | - | -12.9% | 21.51% | -4.32% | 15.14% | -9.88% | -1.72% | -4.24% |
| P/E | 19.4x | 11.9x | 18.1x | 18.3x | 19.9x | 22.7x | 17.8x | 17.4x |
| PBR | 99.3x | 95x | 33.1x | 22.7x | 31.2x | 13.9x | 9.12x | 6.85x |
| PEG | - | 0.6x | -1.4x | -1.3x | 0.9x | -0.8x | 0.7x | 7.41x |
| Capitalization / Revenue | 2.08x | 1.38x | 1.79x | 1.41x | 1.82x | 1.42x | 1.33x | 1.26x |
| EV / Revenue | 3.67x | 3.11x | 3.64x | 3.1x | 3.44x | 3.08x | 2.85x | 2.58x |
| EV / EBITDA | 8.01x | 6.95x | 8.42x | 7.55x | 8.16x | 7.62x | 6.75x | 6.02x |
| EV / EBIT | 14.8x | 9.21x | 11.2x | 10.6x | 11.6x | 11.4x | 9.7x | 8.65x |
| EV / FCF | 10.8x | 24.2x | -30.6x | 22.7x | 23.8x | 20x | 14.2x | 9.54x |
| FCF Yield | 9.24% | 4.13% | -3.27% | 4.4% | 4.2% | 5.01% | 7.06% | 10.5% |
| Dividend per Share 2 | 3 | 1 | 1 | 2 | 2.01 | 2.038 | 1.044 | 1.04 |
| Rate of return | 5.45% | 2.5% | 1.88% | 4.33% | 3.24% | 4.12% | 2.11% | 2.1% |
| EPS 2 | 2.84 | 3.36 | 2.94 | 2.53 | 3.12 | 2.183 | 2.776 | 2.841 |
| Distribution rate | 106% | 29.8% | 34% | 79.1% | 64.4% | 93.4% | 37.6% | 36.6% |
| Net sales 1 | 1,618 | 1,664 | 1,724 | 1,939 | 2,011 | 2,024 | 2,150 | 2,275 |
| EBITDA 1 | 741 | 743.9 | 746 | 795.9 | 848.6 | 818.7 | 908 | 975.7 |
| EBIT 1 | 401.5 | 561.3 | 558.7 | 568.7 | 597.4 | 548.9 | 631.7 | 678.2 |
| Net income 1 | 241.8 | 205.5 | 176 | 154.1 | 188.1 | 162.2 | 206.9 | 236.6 |
| Net Debt 1 | 2,578 | 2,867 | 3,190 | 3,278 | 3,253 | 3,369 | 3,262 | 3,002 |
| Reference price 2 | 55.01 | 40.01 | 53.33 | 46.24 | 61.95 | 49.51 | 49.51 | 49.51 |
| Nbr of stocks (in thousands) | 61,037 | 57,549 | 57,976 | 59,094 | 59,196 | 57,920 | - | - |
| Announcement Date | 02/02/22 | 07/02/23 | 07/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.68x | 3.08x | 7.62x | 4.12% | 2.87B | |
| 23.91x | 6.16x | 14.44x | 1.64% | 25.68B | |
| 12.72x | 2.56x | 6.81x | 3.29% | 23.43B | |
| 13.16x | 2.2x | 7.68x | 5.63% | 17.92B | |
| 13.61x | 6.27x | 9.53x | 3.72% | 15.45B | |
| -77.71x | 1.35x | 9.2x | -.--% | 13.84B | |
| 12.6x | 2.13x | 7.88x | 8.82% | 11.82B | |
| 174.76x | 1.53x | 14.82x | -.--% | 9.72B | |
| 32.57x | 3.72x | 17.72x | 3.26% | 8.06B | |
| Average | 25.37x | 3.22x | 10.63x | 3.39% | 14.31B | |
| Weighted average by Cap. | 19.08x | 3.51x | 10.44x | 3.26% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RRR Stock
- Valuation Red Rock Resorts, Inc.
Select your edition
All financial news and data tailored to specific country editions
