|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 63.04 USD | +2.86% |
|
-1.91% | +1.76% |
| 11/08 | Red Rock Resorts Insider Sold Shares Worth $1,924,910, According to a Recent SEC Filing | MT |
| 05/08 | Deutsche Bank Adjusts Red Rock Resorts Price Target to $73 From $72, Maintains Buy 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 | 3,651 | - | - |
| Change | - | -31.42% | 34.28% | -11.62% | 34.21% | -0.43% | - | - |
| Enterprise Value (EV) 1 | 5,936 | 5,170 | 6,282 | 6,011 | 6,920 | 7,020 | 6,914 | 6,658 |
| Change | - | -12.9% | 21.51% | -4.32% | 15.14% | 1.44% | -1.52% | -3.69% |
| P/E | 19.4x | 11.9x | 18.1x | 18.3x | 19.9x | 30.5x | 23.7x | 23.1x |
| PBR | 99.3x | 95x | 33.1x | 22.7x | 31.2x | 18.1x | 11.5x | 8.68x |
| PEG | - | 0.6x | -1.4x | -1.3x | 0.9x | -0.9x | 0.8x | 8.77x |
| Capitalization / Revenue | 2.08x | 1.38x | 1.79x | 1.41x | 1.82x | 1.8x | 1.7x | 1.6x |
| EV / Revenue | 3.67x | 3.11x | 3.64x | 3.1x | 3.44x | 3.47x | 3.22x | 2.93x |
| EV / EBITDA | 8.01x | 6.95x | 8.42x | 7.55x | 8.16x | 8.58x | 7.62x | 6.85x |
| EV / EBIT | 14.8x | 9.21x | 11.2x | 10.6x | 11.6x | 12.8x | 10.9x | 9.86x |
| EV / FCF | 10.8x | 24.2x | -30.6x | 22.7x | 23.8x | 18.8x | 15.6x | 11.9x |
| FCF Yield | 9.24% | 4.13% | -3.27% | 4.4% | 4.2% | 5.31% | 6.4% | 8.43% |
| 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% | 3.23% | 1.66% | 1.65% |
| EPS 2 | 2.84 | 3.36 | 2.94 | 2.53 | 3.12 | 2.068 | 2.658 | 2.728 |
| Distribution rate | 106% | 29.8% | 34% | 79.1% | 64.4% | 98.5% | 39.3% | 38.1% |
| 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 | 818.2 | 907.5 | 971.9 |
| EBIT 1 | 401.5 | 561.3 | 558.7 | 568.7 | 597.4 | 550.4 | 633.9 | 675.5 |
| Net income 1 | 241.8 | 205.5 | 176 | 154.1 | 188.1 | 163.5 | 208.8 | 239.1 |
| Net Debt 1 | 2,578 | 2,867 | 3,190 | 3,278 | 3,253 | 3,369 | 3,262 | 3,007 |
| Reference price 2 | 55.01 | 40.01 | 53.33 | 46.24 | 61.95 | 63.04 | 63.04 | 63.04 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 30.48x | 3.47x | 8.58x | 3.23% | 365.13Cr | |
| 25.38x | 6.53x | 15.32x | 1.54% | 2.76TCr | |
| 13.41x | 2.23x | 7.9x | 4.69% | 1.84TCr | |
| 549.84x | 1.51x | 10.19x | -.--% | 1.72TCr | |
| 12.54x | 5.71x | 8.6x | 4% | 1.48TCr | |
| 15.08x | 2.49x | 9.22x | 6.9% | 1.49TCr | |
| 212.64x | 1.97x | 18.01x | -.--% | 1.26TCr | |
| 35.36x | 3.85x | 19.23x | 2.93% | 856.01Cr | |
| 15.2x | 2.25x | 8.25x | 2.39% | 658.98Cr | |
| Average | 101.10x | 3.33x | 11.70x | 2.85% | 1.38TCr | |
| Weighted average by Cap. | 112.65x | 3.66x | 11.95x | 2.76% |
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
