Red Rock Resorts Inc
NASDAQ:RRR

Watchlist Manager
Red Rock Resorts Inc Logo
Red Rock Resorts Inc
NASDAQ:RRR
Watchlist
Price: 57.32 USD 4.58% Market Closed
Market Cap: 6.1B USD

Relative Value

The Relative Value of one RRR stock under the Base Case scenario is 72.45 USD. Compared to the current market price of 57.32 USD, Red Rock Resorts Inc is Undervalued by 21%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

RRR Relative Value
Base Case
72.45 USD
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
27
Median 3Y
2.7
Median 5Y
2.7
Industry
1.4
Forward
3.1
vs History
7
vs Industry
19
Median 3Y
28.7
Median 5Y
21.8
Industry
19.8
Forward
33.1
vs History
20
vs Industry
41
Median 3Y
9.3
Median 5Y
9.2
Industry
10.1
vs History
0
vs Industry
19
Median 3Y
31.9
Median 5Y
11.7
Industry
19.5
vs History
57
vs Industry
1
Median 3Y
38.3
Median 5Y
32.4
Industry
2.1
vs History
26
vs Industry
20
Median 3Y
4.4
Median 5Y
4.4
Industry
1.9
Forward
4.7
vs History
17
vs Industry
25
Median 3Y
7
Median 5Y
7.1
Industry
3.9
vs History
23
vs Industry
37
Median 3Y
10.7
Median 5Y
10.9
Industry
11
Forward
11.6
vs History
22
vs Industry
42
Median 3Y
13.3
Median 5Y
14.6
Industry
17.1
Forward
16.1
vs History
33
vs Industry
29
Median 3Y
15.3
Median 5Y
15.3
Industry
12.5
vs History
26
vs Industry
19
Median 3Y
13.6
Median 5Y
13.7
Industry
17.7
vs History
11
vs Industry
26
Median 3Y
2.3
Median 5Y
2.2
Industry
1.3

Multiples Across Competitors

RRR Competitors Multiples
Red Rock Resorts Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Red Rock Resorts Inc
NASDAQ:RRR
6.1B USD 3.1 39 12.1 16.1
IE
Flutter Entertainment PLC
LSE:FLTR
38B GBP 2.7 73 20.1 43
US
Las Vegas Sands Corp
NYSE:LVS
36.2B USD 3.2 27.7 11.6 18.4
AU
Aristocrat Leisure Ltd
ASX:ALL
42.2B AUD 6.6 27 23 23
US
DraftKings Inc
NASDAQ:DKNG
22.1B USD 4.4 -55.5 -108.3 -45.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
168.9B HKD 3.9 19.3 13.1 19
MO
Sands China Ltd
HKEX:1928
156B HKD 2.8 19 11.4 17.6
SE
Evolution AB (publ)
STO:EVO
158.3B SEK 6.4 11.6 8.6 9.5
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.8B USD 1.7 27.6 10.7 16.6
ZA
Sun International Ltd
JSE:SUI
11.8B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
10.9B USD 0.6 16.1 6.2 9.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Red Rock Resorts Inc
NASDAQ:RRR
Average EV/EBITDA: 13
12.1
4%
3
IE
Flutter Entertainment PLC
LSE:FLTR
20.1
38%
0.5
US
Las Vegas Sands Corp
NYSE:LVS
11.6
10%
1.2
AU
Aristocrat Leisure Ltd
ASX:ALL
23
16%
1.4
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -108.3 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
13.1
12%
1.1
MO
Sands China Ltd
HKEX:1928
11.4
11%
1
SE
Evolution AB (publ)
STO:EVO
8.6
5%
1.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.7
7%
1.5
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
US
MGM Resorts International
NYSE:MGM
6.2
25%
0.2