|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 63.92 USD | +1.82% |
|
-1.28% | +3.18% |
| 07-23 | Morgan Stanley Adjusts Price Target on Red Rock Resorts to $61 From $59, Maintains Equalweight Rating | MT |
| 07-20 | Regional Gaming Companies Set for Q2 Upside, BofA 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 | 3,698 | - | - |
| Change | - | -31.42% | 34.28% | -11.62% | 34.21% | 0.83% | - | - |
| Enterprise Value (EV) 1 | 5,936 | 5,170 | 6,282 | 6,011 | 6,920 | 7,066 | 6,958 | 6,708 |
| Change | - | -12.9% | 21.51% | -4.32% | 15.14% | 2.1% | -1.52% | -3.6% |
| P/E | 19.4x | 11.9x | 18.1x | 18.3x | 19.9x | 33.5x | 26x | 23.1x |
| PBR | 99.3x | 95x | 33.1x | 22.7x | 31.2x | 18.4x | 11.4x | 8.58x |
| PEG | - | 0.6x | -1.4x | -1.3x | 0.9x | -0.9x | 0.9x | 1.8x |
| Capitalization / Revenue | 2.08x | 1.38x | 1.79x | 1.41x | 1.82x | 1.84x | 1.73x | 1.63x |
| EV / Revenue | 3.67x | 3.11x | 3.64x | 3.1x | 3.44x | 3.51x | 3.25x | 2.96x |
| EV / EBITDA | 8.01x | 6.95x | 8.42x | 7.55x | 8.16x | 8.67x | 7.72x | 6.98x |
| EV / EBIT | 14.8x | 9.21x | 11.2x | 10.6x | 11.6x | 12.7x | 10.9x | 9.9x |
| EV / FCF | 10.8x | 24.2x | -30.6x | 22.7x | 23.8x | 19.5x | 15.6x | 11.9x |
| FCF Yield | 9.24% | 4.13% | -3.27% | 4.4% | 4.2% | 5.12% | 6.41% | 8.41% |
| Dividend per Share 2 | 3 | 1 | 1 | 2 | 2.01 | 2.04 | 1.044 | 1.04 |
| Rate of return | 5.45% | 2.5% | 1.88% | 4.33% | 3.24% | 3.19% | 1.63% | 1.63% |
| EPS 2 | 2.84 | 3.36 | 2.94 | 2.53 | 3.12 | 1.91 | 2.454 | 2.769 |
| Distribution rate | 106% | 29.8% | 34% | 79.1% | 64.4% | 107% | 42.5% | 37.6% |
| Net sales 1 | 1,618 | 1,664 | 1,724 | 1,939 | 2,011 | 2,015 | 2,140 | 2,264 |
| EBITDA 1 | 741 | 743.9 | 746 | 795.9 | 848.6 | 814.6 | 900.9 | 961.4 |
| EBIT 1 | 401.5 | 561.3 | 558.7 | 568.7 | 597.4 | 555.8 | 638.3 | 677.3 |
| Net income 1 | 241.8 | 205.5 | 176 | 154.1 | 188.1 | 171.6 | 221.9 | 245 |
| Net Debt 1 | 2,578 | 2,867 | 3,190 | 3,278 | 3,253 | 3,368 | 3,261 | 3,010 |
| Reference price 2 | 55.01 | 40.01 | 53.33 | 46.24 | 61.95 | 63.92 | 63.92 | 63.92 |
| Nbr of stocks (in thousands) | 61,037 | 57,549 | 57,976 | 59,094 | 59,196 | 57,846 | - | - |
| Announcement Date | 2/2/22 A | 2/7/23 A | 2/7/24 A | 2/11/25 A | 2/10/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.46x | 3.51x | 8.67x | 3.19% | 3.7B | |
| 23.7x | 6.1x | 14.3x | 1.65% | 25.45B | |
| 12.87x | 2.11x | 7.5x | 4.89% | 17.64B | |
| 44.89x | 1.53x | 9.94x | -.--% | 17.56B | |
| 13.91x | 2.43x | 9.08x | 7.03% | 14.43B | |
| 11.84x | 5.37x | 8.16x | 4.26% | 13.72B | |
| 95.85x | 1.78x | 15.97x | -.--% | 11.42B | |
| 34.74x | 3.82x | 19.02x | 2.96% | 8.46B | |
| 16.47x | 2.58x | 9.62x | 2.26% | 7.3B | |
| Average | 31.97x | 3.25x | 11.36x | 2.92% | 13.3B | |
| Weighted average by Cap. | 30.20x | 3.44x | 11.36x | 2.85% |
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
