|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.750 HKD | +0.52% |
|
-1.20% | -3.20% |
| 01-09 | Casino operator Wynn CFO Julie Cameron-Doe retires | RE |
| 01-09 | Wynn Resorts Names Craig Fullalove as CFO | MT |
Company Valuation: Wynn Macau, Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 67,667 | 33,163 | 45,548 | 33,557 | 28,168 | 30,082 | 30,082 | - |
| Change | - | -50.99% | 37.35% | -26.33% | -16.06% | 6.79% | 0% | - |
| Enterprise Value (EV) 1 | 98,036 | 68,033 | 86,353 | 71,261 | 61,812 | 62,442 | 62,241 | 60,294 |
| Change | - | -30.6% | 26.93% | -17.48% | -13.26% | 1.02% | -0.32% | -3.13% |
| P/E ratio | -9.37x | -6.37x | -6.17x | 33.8x | 9.46x | 13.3x | 9.95x | 8.96x |
| PBR | -12.7x | -3.3x | -2.64x | -2.13x | -2.12x | -2.3x | -2.59x | -3.07x |
| PEG | - | 0.2x | -0.2x | -0x | 0x | -0.6x | 0.3x | 0.8x |
| Capitalization / Revenue | 8.91x | 2.82x | 8.07x | 1.38x | 0.98x | 1.03x | 0.97x | 0.93x |
| EV / Revenue | 12.9x | 5.78x | 15.3x | 2.94x | 2.15x | 2.14x | 2.01x | 1.86x |
| EV / EBITDA | -53.4x | 91x | -44.3x | 10.8x | 7.53x | 8.11x | 7.55x | 6.92x |
| EV / EBIT | -18.1x | -25.6x | -17.7x | 19.2x | 11.6x | 12.8x | 11.6x | 10.5x |
| EV / FCF | -22x | -40.3x | -35x | 11.7x | 9.68x | 11.6x | 12.2x | 10.3x |
| FCF Yield | -4.55% | -2.48% | -2.86% | 8.56% | 10.3% | 8.66% | 8.22% | 9.73% |
| Dividend per Share 2 | - | - | - | 0.075 | 0.185 | 0.3589 | 0.3841 | 0.4062 |
| Rate of return | - | - | - | 1.17% | 3.43% | 6.24% | 6.68% | 7.06% |
| EPS 2 | -1.39 | -1 | -1.41 | 0.19 | 0.57 | 0.4335 | 0.5778 | 0.6414 |
| Distribution rate | - | - | - | 39.5% | 32.5% | 82.8% | 66.5% | 63.3% |
| Net sales 1 | 7,598 | 11,771 | 5,644 | 24,268 | 28,740 | 29,112 | 31,002 | 32,476 |
| EBITDA 1 | -1,836 | 747.7 | -1,948 | 6,621 | 8,210 | 7,695 | 8,247 | 8,712 |
| EBIT 1 | -5,403 | -2,657 | -4,888 | 3,702 | 5,329 | 4,878 | 5,373 | 5,760 |
| Net income 1 | -7,220 | -5,194 | -7,339 | 1,172 | 3,198 | 2,307 | 3,021 | 3,384 |
| Net Debt 1 | 30,368 | 34,869 | 40,805 | 37,704 | 33,644 | 32,360 | 32,159 | 30,212 |
| Reference price 2 | 13.020 | 6.370 | 8.700 | 6.430 | 5.390 | 5.750 | 5.750 | 5.750 |
| Nbr of stocks (in thousands) | 5,197,189 | 5,206,132 | 5,235,432 | 5,218,822 | 5,225,962 | 5,231,620 | 5,231,620 | - |
| Announcement Date | 05/02/21 | 16/02/22 | 30/03/23 | 21/03/24 | 27/03/25 | - | - | - |
1HKD in Million2HKD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.2x | 2.14x | 8.09x | 6.27% | 3.84B | |
| 1141.84x | 2.58x | 14.71x | -.--% | 33.02B | |
| 22.21x | 5.62x | 13.57x | 1.55% | 23.45B | |
| 16.54x | 3.13x | 10.82x | 3.46% | 22.57B | |
| 18.17x | 3.31x | 10.77x | 3.36% | 19.04B | |
| -168.78x | 2.77x | 32.29x | -.--% | 16.24B | |
| 10.92x | 4.98x | 7.54x | 4.8% | 12.77B | |
| 29.37x | 3.43x | 16.88x | 3.39% | 7.62B | |
| 19.5x | 4.18x | 10.14x | 0.4% | 7.45B | |
| Average | 122.55x | 3.57x | 13.87x | 2.58% | 16.22B | |
| Weighted average by Cap. | 251.82x | 3.60x | 14.44x | 2% |
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
- Equities
- 1128 Stock
- Valuation Wynn Macau, Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition