|
Real-time Estimate
Cboe BZX
19:16:13 10/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 54.58 USD | -0.80% |
|
-4.17% | -11.69% |
| 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 | 3,187 | - | - |
| Change | - | -31.42% | 34.28% | -11.62% | 34.21% | -13.1% | - | - |
| Enterprise Value (EV) 1 | 5,936 | 5,170 | 6,282 | 6,011 | 6,920 | 6,556 | 6,449 | 6,189 |
| Change | - | -12.9% | 21.51% | -4.32% | 15.14% | -5.26% | -1.63% | -4.04% |
| P/E | 19.4x | 11.9x | 18.1x | 18.3x | 19.9x | 26.3x | 20.8x | 19.4x |
| PBR | 99.3x | 95x | 33.1x | 22.7x | 31.2x | 16.1x | 10.1x | 7.61x |
| PEG | - | 0.6x | -1.4x | -1.3x | 0.9x | -0.8x | 0.8x | 2.62x |
| Capitalization / Revenue | 2.08x | 1.38x | 1.79x | 1.41x | 1.82x | 1.57x | 1.48x | 1.4x |
| EV / Revenue | 3.67x | 3.11x | 3.64x | 3.1x | 3.44x | 3.24x | 3x | 2.72x |
| EV / EBITDA | 8.01x | 6.95x | 8.42x | 7.55x | 8.16x | 8.01x | 7.1x | 6.34x |
| EV / EBIT | 14.8x | 9.21x | 11.2x | 10.6x | 11.6x | 11.9x | 10.2x | 9.12x |
| EV / FCF | 10.8x | 24.2x | -30.6x | 22.7x | 23.8x | 19.3x | 14.6x | 11x |
| FCF Yield | 9.24% | 4.13% | -3.27% | 4.4% | 4.2% | 5.18% | 6.86% | 9.07% |
| 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% | 3.7% | 1.9% | 1.89% |
| EPS 2 | 2.84 | 3.36 | 2.94 | 2.53 | 3.12 | 2.094 | 2.646 | 2.841 |
| Distribution rate | 106% | 29.8% | 34% | 79.1% | 64.4% | 97.4% | 39.5% | 36.6% |
| Net sales 1 | 1,618 | 1,664 | 1,724 | 1,939 | 2,011 | 2,024 | 2,149 | 2,275 |
| EBITDA 1 | 741 | 743.9 | 746 | 795.9 | 848.6 | 818.7 | 907.9 | 975.9 |
| EBIT 1 | 401.5 | 561.3 | 558.7 | 568.7 | 597.4 | 549 | 631.7 | 678.5 |
| Net income 1 | 241.8 | 205.5 | 176 | 154.1 | 188.1 | 162.3 | 206.9 | 236.8 |
| 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 | 55.02 | 55.02 | 55.02 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.28x | 3.24x | 8.01x | 3.7% | 3.19B | |
| 23.2x | 6x | 14.08x | 1.68% | 25.89B | |
| 13.8x | 2.3x | 8.02x | 5.35% | 18.53B | |
| -108.15x | 1.53x | 10.39x | -.--% | 17.24B | |
| 14.32x | 6.57x | 9.99x | 3.5% | 17.04B | |
| 14.94x | 2.41x | 8.93x | 7.37% | 14.23B | |
| 225.14x | 1.83x | 16.85x | -.--% | 11.75B | |
| 29.74x | 3.48x | 16.57x | 3.56% | 7.78B | |
| 19.86x | 3.43x | 8.53x | 2.12% | 7.11B | |
| Average | 28.79x | 3.42x | 11.26x | 3.03% | 13.64B | |
| Weighted average by Cap. | 20.77x | 3.70x | 11.42x | 2.95% |
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
