Wynn Resorts, Limited Financial Ratios — WYNN Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	28.35	1,200.2	1,287.55	628.2	175.85	316.88	135.14	38.39	6.51	- -	- -	- -	- -	- -	- -
Return on Assets (%)	9.04	7.08	9.31	8.39	2	2.16	6.07	4.42	0.91	-14.9	-5.73	-3.27	5.33	3.72	2.51
Return on Capital (%)	- -	9.93	- -	- -	4.81	4.74	- -	- -	1.7	- -	- -	- -	- -	8.92	6.65
Return on Invested Capital (%)	- -	18.52	- -	- -	8.64	7.23	- -	- -	5.39	- -	- -	- -	- -	11.37	8.48
Gross Margin (%)	37.19	36.92	38.11	38.97	37.92	38.94	38.6	39.17	38.48	16.83	32.02	36.38	43.22	43.51	41.43
EBITDA Margin (%)	29.16	27.99	29.91	29.83	26.24	26.14	27.42	27.74	24.59	-20.64	10.07	14.47	26.98	28.28	25.6
Operating Margin (%)	21.61	20.75	23.31	24.05	18.33	16.83	18.32	19.54	15.14	-55.26	-8.95	-3.96	16.46	19.04	16.9
Incremental Operating Margin (%)	44.14	59.88	51.58	1.89	41.24	-5.84	22.07	31.04	293.02	- -	- -	- -	44.1	47.34	-1,511.43
Pretax Margin (%)	15.29	14.22	17.55	17.65	7.1	7.15	9.23	4.55	7.38	-84.08	-26.88	-18.63	4.37	9.03	7.2
Profit Margin (%)	11.64	9.74	12.96	13.46	4.79	5.57	12.31	8.52	1.86	-98.63	-20.08	-11.28	11.18	7.03	4.59
Net Income to Common Margin (%)	11.64	9.74	12.96	13.46	4.79	5.57	12.31	8.52	1.86	-98.63	-20.08	-11.28	11.18	7.03	4.59
Effective Tax Rate (%)	- -	0.59	- -	- -	2.67	2.62	- -	- -	36.22	- -	- -	- -	- -	0.57	20.42
Dvd Payout Ratio (%)	99.67	100.01	80.88	78.99	135.72	89.6	31.1	55.12	113.36	-4.21	-0.12	-0.15	10.15	17.93	35.58
Sustainable Growth Rate (%)	0.09	-0.16	246.18	131.99	-62.81	32.95	93.11	17.23	-0.87	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	3,218	5,783	6,588	7,345	9,150	10,125	9,629	9,423	10,563	13,189	12,050	13,732	13,370	12,166	12,176
ST Debt	408	1	1	- -	- -	- -	63	12	324	596	50	548	710	41	9
LT Debt	2,810	5,782	6,587	7,345	9,150	10,125	9,566	9,411	10,239	12,592	12,000	13,184	12,660	12,124	12,167
Total Debt/EBITDA	2.09	4.01	3.92	4.53	8.55	8.91	5.79	5.06	6.5	-30.49	31.79	25.27	7.59	6.03	6.66
Net Debt/EBITDA	1.27	2.81	2.47	3.19	6.61	6.75	4.1	3.87	4.95	-22.15	24.83	15.58	5.03	4.03	4.97
Total Debt/EBIT	2.83	5.41	5.03	5.62	12.25	13.85	8.66	7.18	10.56	-11.39	-35.76	-92.24	12.44	8.96	10.09
Net Debt/EBIT	1.72	3.79	3.17	3.95	9.46	10.49	6.14	5.49	8.05	-8.28	-27.93	-56.87	8.24	5.98	7.53
EBITDA to Interest Expense	6.68	5	5.62	5.14	3.55	3.93	4.28	4.88	3.93	-0.78	0.63	0.83	2.34	2.93	2.92
EBITDA-CapEx/Interest Expense	6.68	4.87	5.6	4.75	3.54	3.87	4.25	4.55	3.91	-0.78	0.53	0.82	2.33	2.92	2.92
EBIT to Interest Expense	4.95	3.7	4.38	4.15	2.48	2.53	2.86	3.44	2.42	-2.08	-0.56	-0.23	1.43	1.97	1.93
Interest Expense	230	289	299	315	301	289	389	382	414	556	606	651	752	688	626
Common Equity/Total Assets	30.28	-3.56	-2.2	-0.32	-1.07	1.32	7.47	15.39	12.57	-2.54	-1.71	-5.6	-1.8	-1.73	-2.1
Long-Term Debt/Equity (%)	126.37	5,563.03	4,976.55	3,479.67	41,884.48	3,926.37	887.09	518.58	664.25	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	51.64	98.22	98.01	97.21	99.76	97.52	89.34	83.74	84.59	101.13	107.01	109.04	103.19	108.28	109.17
Long-Term Debt/Total Assets (%)	40.72	79.46	78.63	81.05	87.48	84.71	75.43	71.21	73.82	90.79	95.76	98.28	90.46	93.42	92.82
Total Debt/Equity (%)	144.72	5,564.04	4,977.35	3,479.67	41,884.48	3,926.37	892.9	519.24	685.26	-1,788.77	-1,440.99	-837.13	-1,214.43	-1,256	-1,180.66
Total Debt/Capital (%)	59.14	98.23	98.03	97.21	99.76	97.52	89.93	83.85	87.27	105.92	107.46	113.57	108.97	108.65	109.25
Total Debt/Total Assets (%)	46.64	79.47	78.64	81.05	87.48	84.71	75.93	71.3	76.15	95.09	96.16	102.36	95.53	93.74	92.89
Net Debt to Equity	87.93	3,904.09	3,137.51	2,445.91	32,362.44	2,975.1	632.83	397.19	522.35	-1,299.81	-1,125.55	-516.13	-804.69	-837.86	-880.79
Net Debt/Capital (%)	46.79	97.5	96.91	96.07	99.69	96.75	86.35	79.89	82.56	106.85	108.3	100.3	94.35	92.53	93.82
EBITDA	1,537	1,443	1,681	1,621	1,070	1,136	1,664	1,863	1,625	-433	379	543	1,762	2,016	1,827
EBITDA-CapEx	1,537	1,405	1,676	1,496	1,066	1,121	1,651	1,737	1,619	-433	323	531	1,752	2,013	1,827
Operating Income (Loss)	1,139	1,070	1,310	1,307	747	731	1,112	1,313	1,001	-1,158	-337	-149	1,075	1,357	1,207

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.88	1.65	1.79	1.85	1.98	1.85	1.54	1.18	1.19	1.85	1.96	2.02	1.69	1.58	1.26
Current Ratio	1.09	1.95	2.04	2.13	2.26	2.11	1.77	1.4	1.44	2.03	2.23	2.22	1.93	1.9	1.63
Quick Ratio	1.03	1.86	1.96	2.03	2.15	2.01	1.66	1.32	1.36	1.96	2.11	2.13	1.85	1.79	1.5
CFO/Avg Current Liab	1.23	0.87	1.3	0.79	0.47	0.77	1.12	0.5	0.47	-0.56	-0.14	-0.05	0.62	0.76	0.85
Common Equity/Total Assets	30.28	-3.56	-2.2	-0.32	-1.07	1.32	7.47	15.39	12.57	-2.54	-1.71	-5.6	-1.8	-1.73	-2.1
Long-Term Debt/Equity (%)	126.37	5,563.03	4,976.55	3,479.67	41,884.48	3,926.37	887.09	518.58	664.25	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	51.64	98.22	98.01	97.21	99.76	97.52	89.34	83.74	84.59	101.13	107.01	109.04	103.19	108.28	109.17
Long-Term Debt/Total Assets (%)	40.72	79.46	78.63	81.05	87.48	84.71	75.43	71.21	73.82	90.79	95.76	98.28	90.46	93.42	92.82
Total Debt/Equity (%)	144.72	5,564.04	4,977.35	3,479.67	41,884.48	3,926.37	892.9	519.24	685.26	-1,788.77	-1,440.99	-837.13	-1,214.43	-1,256	-1,180.66
Total Debt/Capital (%)	59.14	98.23	98.03	97.21	99.76	97.52	89.93	83.85	87.27	105.92	107.46	113.57	108.97	108.65	109.25
Total Debt/Total Assets (%)	46.64	79.47	78.64	81.05	87.48	84.71	75.93	71.3	76.15	95.09	96.16	102.36	95.53	93.74	92.89
CFO/Total Liabilities	32.42	16.53	20.34	12.41	5.49	8.3	16.17	8.43	7.31	-7.34	-1.67	-0.47	8.27	10.23	9.57
CFO/CapEx	- -	31.17	282.03	8.82	146.42	64.77	138.28	7.61	150.18	- -	-3.97	-5.84	116.06	545.39	2,959.85
Altman's Z-Score	3.12	2.33	2.85	2.34	1.21	1.19	1.89	1.58	1.59	0.39	0.55	0.53	1.11	1.26	1.33

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	24.74	21.61	23.4	22.65	19.14	21.36	27.4	26.83	21.22	7.67	18.84	18.08	23.42	21.41	19.65
Days Sales Outstanding	14.75	16.89	15.6	16.12	19.07	17.09	13.32	13.6	17.2	47.59	19.38	20.18	15.58	17.04	18.58
Inventory Turnover	41.66	47.87	50.22	45.13	34.49	31.96	45.68	59.11	52.43	22.52	37.56	34.13	50.93	53.21	50.91
Days Inventory Outstanding	8.76	7.63	7.27	8.09	10.58	11.42	7.99	6.18	6.96	16.21	9.72	10.69	7.17	6.86	7.17
Accounts Payable Turnover	19.4	19.28	15.95	11.5	8.87	9.43	12.7	13.44	14	8.38	16.06	12.99	18.31	19.48	18.22
Accounts Payable Turnover Days	18.82	18.93	22.89	31.73	41.15	38.7	28.75	27.15	26.08	43.58	22.72	28.1	19.94	18.74	20.04
Cash Conversion Cycle	4.7	5.58	-0.02	-7.52	-11.5	-10.19	-7.43	-7.37	-1.91	20.23	6.37	2.78	2.81	5.17	5.71
Inventory to Cash Days	5.99	9.27	8.33	8.03	8.49	5.67	5.33	7.43	10.24	31.39	9.66	9.49	8.42	10.19	11.41
Inventories	72	64	75	72	74	92	72	67	89	66	70	70	76	76	88
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	72	64	75	72	74	92	72	67	89	66	70	70	76	76	88

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	13,820	11,346	19,653	15,090	7,028	8,807	17,366	10,606	14,910	12,173	9,840	9,350	10,180	9,290	12,513
- Cash & Cash Equivalents	1,263	1,725	2,435	2,182	2,080	2,453	2,804	2,215	2,352	3,482	2,523	3,650	2,879	2,426	1,463
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	134	363	317	240	134	100	131	-219	-202	-385	-622	-890	-850	-744	-756
+ Total Debt	3,218	5,783	6,588	7,345	9,150	10,125	9,629	9,423	10,563	13,189	12,050	13,732	13,370	12,166	12,176
Enterprise Value	15,788	15,628	23,948	20,253	14,116	16,405	24,154	17,595	22,919	21,495	18,746	18,542	18,977	18,285	21,868
Total Capital	5,441	5,887	6,720	7,556	9,172	10,383	10,707	11,238	12,105	12,452	11,214	12,092	12,269	11,197	11,145
Total Debt/Capital (%)	59.14	98.23	98.03	97.21	99.76	97.52	89.93	83.85	87.27	105.92	107.46	113.57	108.97	108.65	109.25
Total Debt / EV	0.2	0.37	0.28	0.36	0.65	0.62	0.4	0.54	0.46	0.61	0.64	0.74	0.7	0.67	0.56
EV/Sales	3	3.03	4.26	3.73	3.46	3.78	3.98	2.62	3.47	10.26	4.98	4.94	2.91	2.57	3.06
EV/EBITDA	10.27	10.83	14.24	12.49	13.2	14.44	14.51	9.44	14.1	- -	49.46	34.12	10.77	9.07	11.97
EV/EBIT	13.86	14.61	18.28	15.5	18.9	22.44	21.72	13.4	22.91	- -	- -	- -	17.65	13.47	18.12
EV/Cash Flow to Firm	9.01	10.61	12.09	14.32	16.31	13.1	9.69	8.96	19.67	- -	48.91	31.52	5.74	8.66	11.82
EV/Free Cash Flow to Firm	9.01	10.34	12.05	13.16	16.23	12.94	9.63	8.42	19.57	- -	42.67	30.88	5.72	8.65	11.81
Diluted Market Cap	13,885	11,727	19,740	15,163	7,035	8,811	17,297	10,587	14,857	12,044	9,674	9,370	10,282	9,501	12,544
Diluted Enterprise Value	15,975	16,148	24,209	20,566	14,238	16,584	24,252	17,575	22,867	21,366	18,580	18,563	19,924	18,496	22,500
EV per Share	126.22	154.94	236.65	199.66	138.97	161.15	234.49	164.08	213.47	199.23	162	163.55	169.83	169.59	210.29
TTM Sales	5,270	5,154	5,621	5,434	4,076	4,346	6,070	6,718	6,611	2,096	3,764	3,757	6,532	7,128	7,138
TTM EBITDA	1,537	1,443	1,681	1,621	1,070	1,136	1,664	1,863	1,625	-433	379	543	1,762	2,016	1,827
TTM Operating Income	1,139	1,070	1,310	1,307	747	731	1,112	1,313	1,001	-1,158	-337	-149	1,075	1,357	1,207
TTM Cash Flow to Firm	1,751	1,473	1,981	1,415	866	1,252	2,493	1,964	1,165	-338	383	588	3,308	2,111	1,850
TTM Free Cash Flow to Firm	1,751	1,511	1,987	1,539	870	1,267	2,507	2,091	1,171	-338	439	600	3,318	2,113	1,851

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	9.16	9.58	11.73	12.4	12.2	8.94	9.15	9.73	16.38	-11.23	-58.08	-158.62	8.17	6.65	9.27
EV/EBIT	13.86	14.61	18.28	15.5	18.9	22.44	21.72	13.4	22.91	- -	- -	- -	17.65	13.47	18.12
Enterprise Value	15,788	15,628	23,948	20,253	14,116	16,405	24,154	17,595	22,919	21,495	18,746	18,542	18,977	18,285	21,868
Low Price	101.02	90.11	113.39	133.58	50.96	49.95	86.2	90.06	95.61	35.84	76.03	50.2	81.65	71.63	65.25
EV/Sales	3	3.03	4.26	3.73	3.46	3.78	3.98	2.62	3.47	10.26	4.98	4.94	2.91	2.57	3.06
EV/EBITDA	10.27	10.83	14.24	12.49	13.2	14.44	14.51	9.44	14.1	- -	49.46	34.12	10.77	9.07	11.97
Price/Earnings	22.34	23.09	26.8	20.52	35.84	36.27	23.03	18.41	120.53	- -	- -	- -	14.04	18.91	38.12
Price/Earnings Average	26.82	22.92	19.54	27.44	52.73	37.82	17.64	28.55	106.06	-4.69	-16.34	-19.14	15.43	20.28	32.54
Price/Earnings High	34.9	28.38	26.84	34.4	83.09	45.91	23.37	37.9	131.49	-7.92	-21.66	-25.87	18.17	24.22	42.68
Price/Earnings Low	20.43	18.49	15.65	18.43	26.4	20.94	11.78	16.76	82.98	-1.85	-11.44	-13.46	12.59	15.72	20.67
Price/Book Value	6.62	-43.8	-106.51	-524.34	-62.76	55.76	18.32	5.21	8.55	-34.58	-45.89	-12.45	-40.5	-41.44	-45.42
Price/Book Value Average	7.94	-43.5	-77.65	-701.03	-92.33	58.14	14.04	8.09	7.53	-27.83	-58.59	-10.78	-44.51	-44.45	-38.78
Price/Book Value High	10.33	-53.85	-106.69	-878.76	-145.5	70.57	18.59	10.73	9.33	-47.02	-77.65	-14.57	-52.39	-53.09	-50.85
Price/Book Value Low	6.05	-35.09	-62.19	-470.84	-46.22	32.19	9.37	4.75	5.89	-10.99	-41.03	-7.58	-36.29	-34.45	-24.63
Price/Tangible Book Value	6.73	-39.08	-91.29	-106.91	-31.52	198.52	21.07	5.85	9.34	-19.32	-18.85	-9.39	-17.52	-19.4	-25.04
Price/Tangible Book Value Average	8.08	-38.81	-66.55	-142.94	-46.37	206.99	16.14	9.08	8.22	-15.55	-24.07	-8.13	-19.25	-20.81	-21.38
Price/Tangible Book Value High	10.51	-48.04	-91.44	-179.17	-73.08	251.28	21.38	12.05	10.19	-26.26	-31.9	-10.98	-22.66	-24.86	-28.03
Price/Tangible Book Value Low	6.15	-31.31	-53.3	-96	-23.22	114.63	10.77	5.33	6.43	-6.14	-16.85	-5.71	-15.7	-16.13	-13.58
Price/Sales	2.6	2.25	3.47	2.76	1.72	2.02	2.83	1.57	2.24	5.75	2.57	2.49	1.57	1.33	1.75
Price/Sales Average	3.12	2.23	2.53	3.69	2.53	2.11	2.17	2.43	1.97	4.63	3.28	2.16	1.72	1.43	1.49
Price/Sales High	4.06	2.76	3.48	4.63	3.98	2.56	2.88	3.23	2.45	7.81	4.35	2.92	2.03	1.7	1.96
Price/Sales Low	2.38	1.8	2.03	2.48	1.26	1.17	1.45	1.43	1.54	1.83	2.3	1.52	1.41	1.11	0.95
Price/Cash Flow	9.04	9.77	11.65	13.67	12.22	9.04	9.17	10.96	16.45	-11.23	-43.46	-131.48	8.22	6.64	9.22
Price/Cash Flow Average	10.85	9.71	8.49	18.28	17.98	9.43	7.02	17	14.48	-9.04	-55.48	-113.82	9.03	7.13	7.88
Price/Cash Flow High	14.12	12.02	11.67	22.91	28.33	11.45	9.3	22.56	17.95	-15.27	-73.53	-153.84	10.63	8.51	10.33
Price/Cash Flow Low	8.27	7.83	6.8	12.27	9	5.22	4.69	9.98	11.33	-3.57	-38.86	-80.03	7.36	5.52	5
Price/Free Cash Flow Average	10.99	9.52	8.55	16.58	17.94	9.32	7.01	15.09	14.41	-9.04	-74.15	-137.32	8.98	7.13	7.91
Price/Free Cash Flow High	14.31	11.78	11.75	20.78	28.28	11.32	9.29	20.03	17.87	-15.27	-98.27	-185.6	10.57	8.52	10.38
Price/Free Cash Flow Low	8.37	7.68	6.85	11.13	8.98	5.16	4.68	8.86	11.28	-3.57	-51.93	-96.55	7.32	5.53	5.03
EV/Sales Average	3.54	3.04	3.34	4.71	4.3	3.9	3.34	3.49	3.2	9.12	5.7	4.6	3.19	2.66	2.89
EV/Sales High	4.49	3.56	4.3	5.65	5.76	4.35	4.05	4.29	3.67	12.34	6.79	5.36	3.49	2.93	3.36
EV/Sales Low	2.79	2.62	2.84	3.49	3.04	2.96	2.61	2.48	2.76	6.29	4.7	3.96	2.87	2.35	2.35
EV/EBITDA Average	12.15	10.87	11.18	15.78	16.4	14.93	12.17	12.58	13	-44.2	56.64	31.81	11.82	9.4	11.3
EV/EBITDA High	15.4	12.73	14.37	18.93	21.97	16.66	14.77	15.47	14.93	-59.81	67.43	37.05	12.94	10.36	13.12
EV/EBITDA Low	9.58	9.36	9.48	11.69	11.57	11.32	9.51	8.93	11.24	-30.49	46.71	27.39	10.65	8.29	9.16
EV/EBIT Average	16.4	14.67	14.34	19.57	23.48	23.19	18.22	17.85	21.12	-16.51	-63.71	-116.12	19.38	13.97	17.11
EV/EBIT High	20.79	17.17	18.43	23.49	31.46	25.87	22.1	21.96	24.26	-22.34	-75.84	-135.23	21.22	15.4	19.86
EV/EBIT Low	12.93	12.63	12.17	14.5	16.57	17.58	14.24	12.68	18.26	-11.39	-52.54	-99.97	17.46	12.32	13.88
Last Price	110.49	112.49	194.21	148.76	69.19	86.51	168.59	98.91	138.87	112.83	85.04	82.47	91.11	86.16	120.33
High Price	172.58	138.28	194.53	249.31	160.41	109.5	171.06	203.63	151.5	153.41	143.88	96.5	117.86	110.38	134.72
Enterprise Value Average	18,677	15,688	18,797	25,578	17,542	16,955	20,258	23,439	21,129	19,119	21,468	17,286	20,830	18,960	20,639
Enterprise Value High	23,676	18,368	24,154	30,693	23,497	18,919	24,575	28,824	24,275	25,873	25,554	20,132	22,811	20,896	23,966
Enterprise Value Low	14,725	13,510	15,944	18,953	12,380	12,857	15,834	16,646	18,275	13,188	17,703	14,883	18,765	16,718	16,742

Shares Outstanding	125	101	101	101	102	102	103	107	107	108	116	113	112	108	104
Diluted Weighted Avg Shares	126	104	102	102	102	102	103	107	107	107	114	114	113	110	104
Basic Weighted Avg Shares	124	103	101	101	101	101	102	107	107	107	114	114	113	110	104
Revenue per Share	42.48	50.03	55.91	53.84	40.29	42.84	59.47	63.06	61.93	19.63	33.08	33.06	58.05	64.82	68.83
EBITDA per Share	12.39	14	16.72	16.06	10.57	11.2	16.3	17.49	15.23	-4.05	3.33	4.78	15.66	18.33	17.62
Operating Income per Share	9.18	10.38	13.03	12.95	7.38	7.21	10.89	12.32	9.37	-10.85	-2.96	-1.31	9.55	12.34	11.64
Basic EPS, GAAP	4.94	4.87	7.25	7.25	1.93	2.39	7.32	5.37	1.15	-19.37	-6.64	-3.73	6.49	4.56	3.16
Basic EPS from Cont Ops	6.65	7.07	9.99	9.54	2.78	2.98	8.71	7.54	2.92	-21.8	-8.9	-6.24	6.95	5.82	3.95
Diluted EPS, GAAP	4.88	4.82	7.17	7.18	1.92	2.38	7.28	5.35	1.15	-19.37	-6.64	-3.73	6.47	4.54	3.14
Diluted EPS from Cont Ops	6.57	6.99	9.88	9.44	2.77	2.97	8.67	7.5	2.91	-21.8	-8.9	-6.24	6.93	5.8	3.92
Dividend per Share	8.33	9.27	10.29	9.34	4.93	3.21	3.14	5.35	5.31	1.02	0.01	0.01	0.75	1.27	1.68
Cash Flow per Share	12.22	11.51	16.68	10.88	5.66	9.57	18.39	9.03	8.44	-10.05	-1.96	-0.63	11.09	12.97	13.04
Free Cash Flow per Basic Share	12.22	11.14	16.62	9.65	5.62	9.42	18.25	7.84	8.39	-10.05	-2.45	-0.73	10.99	12.95	13.04
Cash & Equivalents per Share	11.07	18.48	25.79	23.88	21.61	25.8	28.85	20.66	21.91	32.27	21.8	32.2	33.33	22.5	19.86
Book Value per Share	16.7	-2.57	-1.82	-0.28	-1.1	1.55	9.2	18.97	16.23	-3.26	-1.85	-6.62	-2.25	-2.08	-2.65
Tangible Book Value per Share	16.42	-2.88	-2.13	-1.39	-2.2	0.44	8	16.89	14.87	-5.84	-4.51	-8.79	-5.2	-4.44	-4.81

Wynn Resorts, Limited

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)