|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 63.66 USD | -0.83% |
|
+0.64% | +3.27% |
| Jun. 29 | Red Rock Resorts, Inc.(NasdaqGS:RRR) dropped from Russell 2000 Value Benchmark | CI |
| Jun. 29 | Red Rock Resorts, Inc.(NasdaqGS:RRR) dropped from Russell 2000 Value-Defensive Index | CI |
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 | 3,713 | - | - |
| Change | - | -31.42% | 34.28% | -11.62% | 34.21% | 1.25% | - | - |
| Enterprise Value (EV) 1 | 5,936 | 5,170 | 6,282 | 6,011 | 3,667 | 7,096 | 6,991 | 6,882 |
| Change | - | -12.9% | 21.51% | -4.32% | -38.99% | 93.49% | -1.47% | -1.57% |
| P/E | 19.4x | 11.9x | 18.1x | 18.3x | 19.9x | 34.1x | 26.5x | 23.6x |
| PBR | 99.3x | 95x | 33.1x | 22.7x | 31.2x | 18.3x | 11.3x | 7.62x |
| PEG | - | 0.6x | -1.4x | -1.3x | 0.9x | -0.9x | 0.9x | 1.9x |
| Capitalization / Revenue | 2.08x | 1.38x | 1.79x | 1.41x | 1.82x | 1.84x | 1.74x | 1.64x |
| EV / Revenue | 3.67x | 3.11x | 3.64x | 3.1x | 1.82x | 3.52x | 3.27x | 3.03x |
| EV / EBITDA | 8.01x | 6.95x | 8.42x | 7.55x | 4.32x | 8.7x | 7.77x | 7.14x |
| EV / EBIT | 14.8x | 9.21x | 11.2x | 10.6x | 6.14x | 12.8x | 11x | 10.1x |
| EV / FCF | 10.8x | 24.2x | -30.6x | 22.7x | 12.6x | 15.3x | 15.7x | 13.5x |
| FCF Yield | 9.24% | 4.13% | -3.27% | 4.4% | 7.92% | 6.52% | 6.35% | 7.38% |
| Dividend per Share 2 | 3 | 1 | 1 | 2 | 2.01 | 1.79 | 1.044 | 1.04 |
| Rate of return | 5.45% | 2.5% | 1.88% | 4.33% | 3.24% | 2.79% | 1.63% | 1.62% |
| EPS 2 | 2.84 | 3.36 | 2.94 | 2.53 | 3.12 | 1.882 | 2.425 | 2.719 |
| Distribution rate | 106% | 29.8% | 34% | 79.1% | 64.4% | 95.1% | 43% | 38.2% |
| Net sales 1 | 1,618 | 1,664 | 1,724 | 1,939 | 2,011 | 2,014 | 2,138 | 2,271 |
| EBITDA 1 | 741 | 743.9 | 746 | 795.9 | 848.6 | 815.2 | 899.3 | 963.3 |
| EBIT 1 | 401.5 | 561.3 | 558.7 | 568.7 | 597.4 | 553.4 | 635.7 | 678 |
| 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 | - | 3,383 | 3,278 | 3,168 |
| Reference price 2 | 55.01 | 40.01 | 53.33 | 46.24 | 61.95 | 64.19 | 64.19 | 64.19 |
| Nbr of stocks (in thousands) | 61,037 | 57,549 | 57,976 | 59,094 | 59,196 | 57,846 | - | - |
| Announcement Date | 2/2/22 | 2/7/23 | 2/7/24 | 2/11/25 | 2/10/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.11x | 3.52x | 8.7x | 2.79% | 3.71B | |
| 23.45x | 6.05x | 14.18x | 1.67% | 24.88B | |
| 45.6x | 1.57x | 10.15x | -.--% | 18.27B | |
| 11.44x | 1.87x | 6.58x | 5.46% | 16.41B | |
| 11.45x | 5.19x | 7.94x | 4.51% | 13.51B | |
| 11.19x | 2.23x | 7.77x | 7.78% | 13.47B | |
| 94.32x | 1.95x | 17.17x | -.--% | 12.79B | |
| 35.45x | 3.91x | 19.45x | 2.9% | 8.66B | |
| 16.12x | 2.55x | 9.51x | 2.33% | 7.1B | |
| Average | 31.46x | 3.20x | 11.27x | 3.05% | 13.2B | |
| Weighted average by Cap. | 30.84x | 3.37x | 11.33x | 2.94% |
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
