WYNN RESORTS, LIMITE

WYNN
Real-time Estimate Quote. Real-time Estimate  - 10/22 03:36:18 pm
89.065USD -2.21%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 12 08710 451
Entreprise Value (EV)1 21 67119 713
P/E ratio -5,82x-14,9x
Yield 0,89%0,00%
Capitalization / Revenue 5,77x2,83x
EV / Revenue 10,3x5,33x
EV / EBITDA -66,8x30,2x
Price to Book -34,2x-309x
Nbr of stocks (in thousands) 107 126114 742
Reference price (USD) 11391,1
Announcement Date 02/04/2021-
Previous period Next period
1 USD in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 2 0963 697
EBITDA1 -324653
Operating profit (EBIT)1 -1 232-224
Operating Margin -58,8%-6,05%
Pre-Tax Profit (EBT)1 -1 762-915
Net income1 -2 067-689
Net margin -98,6%-18,6%
EPS2 -19,4-6,10
Dividend per Share2 1,000,00
Announcement Date 02/04/2021-
Previous period Next period
1 USD in Million
2 USD
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt1 9 5849 262
Net Cash position1 --
Leverage (Debt / EBITDA) -29,6x14,2x
Free Cash Flow1 -1 363-722
ROE (Net Profit / Equities) -294%-
Shareholders' equity1 702-
ROA (Net Profit / Asset) -14,8%-4,34%
Assets1 14 00615 871
Book Value Per Share2 -3,30-0,29
Cash Flow per Share2 -10,0-2,34
Capex1 290273
Capex / Sales 13,8%7,37%
Announcement Date 02/04/2021-
Previous period Next period
1 USD in Million
2 USD
Financial Ratios
Size 2021e 2022e
Capitalization 10 451 M $ -
Entreprise Value (EV) 19 713 M $ 19 437 M $
Valuation 2021e 2022e
P/E ratio (Price / EPS) -14,9x -705x
Capitalization / Revenue 2,83x 1,92x
EV / Revenue 5,33x 3,63x
EV / EBITDA 30,2x 15,1x
Yield (DPS / Price) 0,00% 0,58%
Price to book (Price / BVPS) -309x 34,4x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) -6,05% 9,91%
Operating Leverage (Delta EBIT / Delta Sales) 1,07x 7,26x
Net Margin (Net Profit / Revenue) -18,6% -0,29%
ROA (Net Profit / Asset) -4,34% -0,54%
ROE (Net Profit / Equities) - 0,52%
Rate of Dividend 0,00% -406%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   7,37% 9,94%
Cash Flow / Sales -7,25% 16,3%
Capital Intensity (Assets / Sales) 4,29x 0,54x
Financial Leverage (Net Debt / EBITDA) 14,2x 6,89x
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend