|
Market Closed -
Nasdaq
00:00:00 24/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 49.61 USD | -1.63% |
|
+0.67% | -19.92% |
| 10-21 | Red Rock Resorts Unit Enters Agreement for $500 Million Incremental Term B Loan | MT |
| 10-07 | Gaming Industry Setup Likely Positive Heading Into Earnings Season, Macquarie Says | 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 | 2,873 | - | - |
| Change | - | -31.42% | 34.28% | -11.62% | 34.21% | -21.65% | - | - |
| Enterprise Value (EV) 1 | 5,936 | 5,170 | 6,282 | 6,011 | 6,920 | 6,248 | 6,140 | 5,884 |
| Change | - | -12.9% | 21.51% | -4.32% | 15.14% | -9.72% | -1.73% | -4.17% |
| P/E | 19.4x | 11.9x | 18.1x | 18.3x | 19.9x | 23.9x | 18.8x | 18.2x |
| PBR | 99.3x | 95x | 33.1x | 22.7x | 31.2x | 14x | 9.14x | 6.87x |
| PEG | - | 0.6x | -1.4x | -1.3x | 0.9x | -0.7x | 0.7x | 5.55x |
| Capitalization / Revenue | 2.08x | 1.38x | 1.79x | 1.41x | 1.82x | 1.42x | 1.34x | 1.27x |
| EV / Revenue | 3.67x | 3.11x | 3.64x | 3.1x | 3.44x | 3.09x | 2.86x | 2.59x |
| EV / EBITDA | 8.01x | 6.95x | 8.42x | 7.55x | 8.16x | 7.63x | 6.76x | 6.02x |
| EV / EBIT | 14.8x | 9.21x | 11.2x | 10.6x | 11.6x | 11.4x | 9.75x | 8.61x |
| EV / FCF | 10.8x | 24.2x | -30.6x | 22.7x | 23.8x | 23.7x | 17.4x | 12.9x |
| FCF Yield | 9.24% | 4.13% | -3.27% | 4.4% | 4.2% | 4.22% | 5.75% | 7.75% |
| 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% | 4.11% | 2.1% | 2.1% |
| EPS 2 | 2.84 | 3.36 | 2.94 | 2.53 | 3.12 | 2.08 | 2.646 | 2.733 |
| Distribution rate | 106% | 29.8% | 34% | 79.1% | 64.4% | 98% | 39.5% | 38.1% |
| Net sales 1 | 1,618 | 1,664 | 1,724 | 1,939 | 2,011 | 2,025 | 2,150 | 2,271 |
| EBITDA 1 | 741 | 743.9 | 746 | 795.9 | 848.6 | 819 | 908.7 | 976.8 |
| EBIT 1 | 401.5 | 561.3 | 558.7 | 568.7 | 597.4 | 547.3 | 629.7 | 683.3 |
| Net income 1 | 241.8 | 205.5 | 176 | 154.1 | 188.1 | 162.1 | 207 | 233.8 |
| Net Debt 1 | 2,578 | 2,867 | 3,190 | 3,278 | 3,253 | 3,374 | 3,267 | 3,011 |
| Reference price 2 | 55.01 | 40.01 | 53.33 | 46.24 | 61.95 | 49.61 | 49.61 | 49.61 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.85x | 3.09x | 7.63x | 4.11% | 2.87B | |
| 24.88x | 6.41x | 15.01x | 1.57% | 26.93B | |
| 13.94x | 2.59x | 7.07x | 3.33% | 22.37B | |
| 13.02x | 2.17x | 7.61x | 5.71% | 17.64B | |
| 14.44x | 6.37x | 9.73x | 3.45% | 15.45B | |
| -82.99x | 1.35x | 9.25x | -.--% | 13.9B | |
| 13.01x | 2.09x | 8.06x | 9.2% | 11.33B | |
| -492.93x | 1.64x | 16.56x | -.--% | 10.38B | |
| 33.89x | 3.83x | 18.28x | 3.13% | 8.45B | |
| Average | -48.76x | 3.28x | 11.02x | 3.39% | 14.37B | |
| Weighted average by Cap. | -33.51x | 3.62x | 10.94x | 3.2% |
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
- Stocks
- RRR Stock
- Valuation Red Rock Resorts, Inc.
Select your edition
All financial news and data tailored to specific country editions
