WYNN · Wynn Resorts, Limited

$102.032026-05-17

Sector: Consumer Cyclical; Industry: Gambling, Resorts & Casinos; Sub-Industry: Casinos & Gaming

Intrinsic Value Range Comparison · Mulya.ai

Leases factored

Bull

$76

-25.7% vs market

Base · active

$0

-110.1% vs market

Bear

$0

-109.7% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $-10

Base $-10

Bull $76

Market $102

Median $145

Market Price $102

Mulya.ai Base $-10

Analysts Median $145

Mulya.ai IV range ($-10 · $76)

Analysts Range ($133 · $155)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2021.Q4	$3.8B	—	-10.5%	0.0%	−$395MM	$704MM	$309MM	12.0%	—	-4.5%	$8.7B	$-7.28	—
2022.Q4	$3.8B	-0.2%	-2.7%	0.0%	−$102MM	$405MM	$303MM	12.8%	—	-1.3%	$7.6B	$-4.08	—
2023.Q4	$6.5B	73.9%	14.2%	0.0%	$2.5B	−$852MM	$1.7B	20.0%	—	31.1%	$8.8B	$7.03	—
2024.Q4	$7.1B	9.1%	17.6%	0.6%	$1.2B	−$1.7B	−$414MM	10.3%	—	13.8%	$9.3B	$4.82	—
2025.Q4	$7.1B	0.1%	17.5%	20.4%	$996MM	−$1.7B	−$684MM	9.1%	—	10.6%	$9.6B	$3.15	8.5
italics below = DCF projection · 10yr Rev CAGR: 4.2%
2026.Q4	$7.4B	+4.3%	19.4%	20.4%	$1.1B	−$1.6B	−$487MM	9.4%	−$446MM	11.0%	$11.3B	$9.06	11.3
2027.Q4	$7.8B	+4.2%	19.0%	20.3%	$1.2B	−$850MM	$325MM	9.3%	$272MM	10.1%	$12.1B	$9.45	10.8
2028.Q4	$8.1B	+4.2%	18.7%	20.3%	$1.2B	−$588MM	$615MM	9.2%	$471MM	9.7%	$12.7B	$9.86	10.3
2029.Q4	$8.4B	+4.2%	18.3%	20.3%	$1.2B	−$1.3B	−$22MM	9.2%	−$15MM	9.2%	$13.9B	$10.29	9.9
2030.Q4	$8.8B	+4.2%	17.6%	20.2%	$1.2B	−$1.2B	$42MM	9.1%	$27MM	8.5%	$15.1B	$10.74	9.5

Term. Yr+	$11.2B	4.1%	17.6%	20.0%	$1.6B	−$751MM	$824MM	8.6%	$7.7B	8.6%	—	—	—

Active scenario IV: $0 (-110.1% vs market)