|
Wynn Resorts, Limited (Wynn) DCF -Bewertung
US | Consumer Cyclical | Gambling, Resorts & Casinos | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Wynn Resorts, Limited (WYNN) Bundle
Entdecken Sie das finanzielle Potenzial von Wynn Resorts, Limited (Wynn) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Projektionen für Wachstum, Margen und Kosten ein, um den inneren Wert von Wynn Resorts, Limited (Wynn), zu berechnen und Ihren Investitionsansatz zu verbessern.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,095.9 | 3,763.7 | 3,756.8 | 6,531.9 | 7,128.0 | 10,021.7 | 14,090.2 | 19,810.3 | 27,852.7 | 39,160.0 |
| Revenue Growth, % | 0 | 79.58 | -0.18171 | 73.87 | 9.13 | 40.6 | 40.6 | 40.6 | 40.6 | 40.6 |
| EBITDA | -480.3 | 310.0 | 643.2 | 1,724.2 | 1,990.7 | 1,137.8 | 1,599.6 | 2,249.0 | 3,162.1 | 4,445.8 |
| EBITDA, % | -22.92 | 8.24 | 17.12 | 26.4 | 27.93 | 11.35 | 11.35 | 11.35 | 11.35 | 11.35 |
| Depreciation | 725.5 | 716.0 | 692.3 | 687.3 | 658.9 | 1,840.6 | 2,587.9 | 3,638.5 | 5,115.6 | 7,192.3 |
| Depreciation, % | 34.62 | 19.02 | 18.43 | 10.52 | 9.24 | 18.37 | 18.37 | 18.37 | 18.37 | 18.37 |
| EBIT | -1,205.8 | -406.0 | -49.2 | 1,036.9 | 1,331.8 | -702.9 | -988.2 | -1,389.4 | -1,953.5 | -2,746.6 |
| EBIT, % | -57.53 | -10.79 | -1.31 | 15.87 | 18.68 | -7.01 | -7.01 | -7.01 | -7.01 | -7.01 |
| Total Cash | 3,482.0 | 2,522.5 | 3,650.4 | 3,724.4 | 2,426.2 | 7,120.3 | 10,011.0 | 14,075.1 | 19,789.2 | 27,822.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 200.2 | 199.5 | 216.0 | 341.7 | 324.0 | 608.9 | 856.0 | 1,203.6 | 1,692.2 | 2,379.2 |
| Account Receivables, % | 9.55 | 5.3 | 5.75 | 5.23 | 4.55 | 6.08 | 6.08 | 6.08 | 6.08 | 6.08 |
| Inventories | 66.3 | 70.0 | 70.1 | 75.6 | 75.8 | 182.5 | 256.6 | 360.8 | 507.3 | 713.3 |
| Inventories, % | 3.16 | 1.86 | 1.87 | 1.16 | 1.06 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 |
| Accounts Payable | 148.5 | 170.5 | 197.5 | 208.3 | 205.1 | 459.8 | 646.4 | 908.8 | 1,277.8 | 1,796.5 |
| Accounts Payable, % | 7.08 | 4.53 | 5.26 | 3.19 | 2.88 | 4.59 | 4.59 | 4.59 | 4.59 | 4.59 |
| Capital Expenditure | -290.1 | -346.7 | -352.5 | -507.2 | .0 | -805.8 | -1,132.9 | -1,592.8 | -2,239.4 | -3,148.6 |
| Capital Expenditure, % | -13.84 | -9.21 | -9.38 | -7.76 | 0 | -8.04 | -8.04 | -8.04 | -8.04 | -8.04 |
| Tax Rate, % | 22.12 | 22.12 | 22.12 | 22.12 | 22.12 | 22.12 | 22.12 | 22.12 | 22.12 | 22.12 |
| EBITAT | -1,592.2 | -406.1 | -49.8 | 2,652.3 | 1,037.2 | -671.8 | -944.5 | -1,328.0 | -1,867.1 | -2,625.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,274.7 | -17.8 | 300.2 | 2,712.1 | 1,710.5 | 226.1 | 375.8 | 528.4 | 742.9 | 1,044.5 |
| WACC, % | 8.66 | 8.66 | 8.66 | 8.66 | 7.97 | 8.52 | 8.52 | 8.52 | 8.52 | 8.52 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,170.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,065 | |||||||||
| Terminal Value | 16,344 | |||||||||
| Present Terminal Value | 10,860 | |||||||||
| Enterprise Value | 13,031 | |||||||||
| Net Debt | 9,739 | |||||||||
| Equity Value | 3,291 | |||||||||
| Diluted Shares Outstanding, MM | 110 | |||||||||
| Equity Value Per Share | 29.85 |
What You Will Get
- Real WYNN Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess Wynn Resorts' future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for Wynn Resorts, Limited (WYNN).
- WACC Calculator: Includes a pre-built Weighted Average Cost of Capital sheet with flexible input options.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Wynn Resorts, Limited (WYNN).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Download the Template: Gain immediate access to the Excel-based WYNN DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Wynn Resorts' intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator for Wynn Resorts, Limited (WYNN)?
- User-Friendly Interface: Perfect for both novices and seasoned investors.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Watch Wynn's valuation update instantly as you change inputs.
- Preloaded Data: Comes with Wynn's actual financial metrics for swift evaluations.
- Preferred by Experts: A go-to tool for investors and analysts seeking reliable insights.
Who Should Use Wynn Resorts, Limited (WYNN)?
- Investors: Make informed decisions with insights from a leading hospitality and gaming company.
- Financial Analysts: Leverage comprehensive data to evaluate the performance of Wynn Resorts, Limited (WYNN).
- Consultants: Tailor reports and presentations using detailed information about the luxury resort market.
- Hospitality Enthusiasts: Gain a deeper understanding of the industry dynamics through Wynn's innovative approaches.
- Educators and Students: Utilize real-world case studies from Wynn Resorts, Limited (WYNN) in hospitality and finance courses.
What the Template Contains
- Preloaded WYNN Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.