|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 62.32 USD | +0.39% |
|
+9.85% | +0.60% |
| 20/05 | Macquarie Trims Price Target on Red Rock Resorts to $72 From $73, Keeps Outperform Rating | MT |
| 30/04 | Deutsche Bank Adjusts Red Rock Resorts Price Target to $72 From $77, 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 | 3,605 | - | - |
| Change | - | -31.42% | 34.28% | -11.62% | 34.21% | -1.7% | - | - |
| Enterprise Value (EV) 1 | 5,936 | 5,170 | 6,282 | 6,011 | 3,667 | 6,997 | 6,893 | 6,841 |
| Change | - | -12.9% | 21.51% | -4.32% | -38.99% | 90.79% | -1.48% | -0.76% |
| P/E Ratio | 19.4x | 11.9x | 18.1x | 18.3x | 19.9x | 35.2x | 27.2x | 25.7x |
| PBR | 99.3x | 95x | 33.1x | 22.7x | 31.2x | 17.8x | 11x | 7.39x |
| PEG | - | 0.6x | -1.4x | -1.3x | 0.9x | -0.8x | 0.9x | 4.62x |
| Capitalization / Revenue | 2.08x | 1.38x | 1.79x | 1.41x | 1.82x | 1.79x | 1.68x | 1.57x |
| EV / Revenue | 3.67x | 3.11x | 3.64x | 3.1x | 1.82x | 3.47x | 3.22x | 2.98x |
| EV / EBITDA | 8.01x | 6.95x | 8.42x | 7.55x | 4.32x | 8.56x | 7.64x | 7x |
| EV / EBIT | 14.8x | 9.21x | 11.2x | 10.6x | 6.14x | 12.6x | 10.8x | 9.93x |
| EV / FCF | 10.8x | 24.2x | -30.6x | 22.7x | 12.6x | 16.4x | 15.1x | 11.5x |
| FCF Yield | 9.24% | 4.13% | -3.27% | 4.4% | 7.92% | 6.1% | 6.64% | 8.7% |
| Dividend per Share 2 | 3 | 1 | 1 | 2 | 2.01 | 1.754 | 1.044 | 1.04 |
| Rate of return | 5.45% | 2.5% | 1.88% | 4.33% | 3.24% | 2.81% | 1.68% | 1.67% |
| EPS 2 | 2.84 | 3.36 | 2.94 | 2.53 | 3.12 | 1.772 | 2.295 | 2.422 |
| Distribution rate | 106% | 29.8% | 34% | 79.1% | 64.4% | 99% | 45.5% | 42.9% |
| Net sales 1 | 1,618 | 1,664 | 1,724 | 1,939 | 2,011 | 2,016 | 2,141 | 2,293 |
| EBITDA 1 | 741 | 743.9 | 746 | 795.9 | 848.6 | 817.1 | 902.2 | 976.6 |
| EBIT 1 | 401.5 | 561.3 | 558.7 | 568.7 | 597.4 | 554.4 | 636.7 | 688.7 |
| Net income 1 | 241.8 | 205.5 | 176 | 154.1 | 188.1 | 170.7 | 222 | 244.1 |
| Net Debt 1 | 2,578 | 2,867 | 3,190 | 3,278 | - | 3,392 | 3,288 | 3,236 |
| Reference price 2 | 55.01 | 40.01 | 53.33 | 46.24 | 61.95 | 62.32 | 62.32 | 62.32 |
| Nbr of stocks (in thousands) | 61,037 | 57,549 | 57,976 | 59,094 | 59,196 | 57,846 | - | - |
| Announcement Date | 02/02/22 | 07/02/23 | 07/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.53x | 3.46x | 8.51x | 2.83% | 359.11Cr | |
| 20.65x | 5.37x | 12.61x | 1.9% | 2.24TCr | |
| 48.86x | 1.64x | 10.64x | -.--% | 1.96TCr | |
| 12.13x | 2.02x | 7.11x | 5.15% | 1.74TCr | |
| 12.78x | 2.46x | 8.57x | 6.81% | 1.54TCr | |
| 12.48x | 5.81x | 8.88x | 4.19% | 1.52TCr | |
| 34.13x | 3.79x | 18.87x | 3% | 852.88Cr | |
| 19.13x | 3.51x | 8.78x | 2.08% | 737.1Cr | |
| 15.83x | 2.46x | 9.2x | 2.37% | 697.08Cr | |
| Average | 23.72x | 3.39x | 10.35x | 3.15% | 1.29TCr | |
| Weighted average by Cap. | 23.14x | 3.45x | 10.32x | 3.16% |
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
