Wynn Resorts Limited logo

Wynn Resorts Limited

WYNN | NASDAQ
Chart Builder DCF Calculator
$83.32
+$1.64 (+2.01%)
At close: Sep 21, 2026, 4:00 PM ET
$83.38
+$0.06 (+0.07%)
Pre-market: Sep 22, 2026, 4:30 AM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
712.1M 455.95M 386.82M 609.15M 475.31M 544.62M 607.43M 1.06B 943.73M 925.29M 782.22M -25.11M -112.36M -453.61M -709.37M -932.25M -970.45M -930.42M -1.01B -1.07B -1.65B -2.21B
Depreciation & Amortization
798.78M 625.74M 620.63M 612.44M 615.89M 639.38M 658.9M 684.14M 699.83M 693.39M 687.27M 683.04M 683.57M 676.57M 692.32M 690.45M 695.06M 715.4M 715.96M 729.54M 735.92M 731.88M
Stock-Based Compensation
112.07M 98.27M 91.93M 85.72M 76.73M 64.06M 59.03M 59.58M 62.06M 64.17M 64.52M 68.2M 72.13M 68.44M 67.63M 68.77M 74.28M 84.79M 95.24M 96.79M 81.26M 77.24M
Other Working Capital
-104.85M 363K -63.3M -62.15M -11.51M -96.43M 10.24M 78.72M 49.44M 81.65M 107.64M 110.19M 123.73M 75.52M -27.55M -149.44M -183.14M -109.53M -90.08M -272.48M -346.51M -466.68M
Other Non-Cash Items
113.73M 156.84M 193.54M 88.16M 159.47M 120.74M 143.46M 121.92M 298.91M 265.79M 214.82M 112.01M -146.54M -98.98M -68.47M 154.35M 188.46M 155.27M 121.92M 84.73M 78.94M 116.59M
Deferred Income Tax
109.56M 97.47M 98.51M 31.63M -11.46M -14.44M -6.84M -464.81M -479.11M -485.85M -502.78M 1.86M 1.44M 2.66M 3.24M -991K -1.51M -2.58M -2.71M -305K 406.4M 487.92M
Change in Working Capital
-233.59M -61.94M -38.78M -73.44M -18.75M -109.48M -35.78M -71.18M -140.42M -69.32M 1.84M 48.32M 118.67M 20.52M -56.62M -139.13M -139.08M -108.53M -141.02M -353.08M -342.36M -350.58M
Operating Cash Flow
1.61B 1.37B 1.35B 1.35B 1.3B 1.24B 1.43B 1.39B 1.38B 1.39B 1.25B 888.32M 616.92M 215.6M -71.27M -158.8M -153.24M -86.07M -222.59M -508.18M -691.25M -1.15B
Capital Expenditures
-845.94M -679.27M -660.43M -616.96M -554.24M -485.06M -422.54M -410.13M -442.9M -472.69M -507.18M -460.68M -415.32M -378.99M -344.03M -389.56M -407.84M -395.17M -346.69M -261.85M -224.22M -199.57M
Cash Acquisitions
-219.67M -288.83M -235.68M -344.56M -265.1M -554.97M -493.26M -384.83M -379.89M -20.62M -20.84M -20.84M 233K n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-953.39M -896.33M -867.18M -580.48M n/a n/a -69.93M -119.93M -619.93M -906.45M -836.52M -786.52M -286.52M n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
167.6M 27.15M n/a n/a 500M 500M 500M 500M n/a 286.29M 286.29M 286.29M 286.29M n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-56.36M 113.88M 106.13M 132.19M 51.37M 402.38M 402.18M 377.24M 351.74M -285.61M -285.36M 1.41B 1.42B 1.69B 1.69B -7.41M -7.68M 4.16M 4.27M 24.31M 24.13M 22.33M
Investing Cash Flow
-1.91B -1.72B -1.66B -1.41B -267.97M -137.65M -83.56M -37.64M -1.07B -1.38B -1.34B 454.27M 1B 1.31B 1.35B -396.97M -415.52M -391M -342.42M -237.54M -200.09M -177.24M
Debt Repayment
178.4M -27.95M -37.73M -1.24B -491.97M -662.2M -1.2B 2.91M -1.16B -1.08B -352.39M -355.1M 254.62M 335.81M 143.25M 345.72M -34.56M -60.19M -1.16B -1.07B -878.67M 576.35M
Common Stock Repurchased
-238.05M -238.11M -380.11M -583.21M -698.65M -602.48M -401.8M -339.69M -281.16M -213M -212.46M -79.89M -50.29M -186.67M -187.5M -181.46M -158.58M -21.15M -13.84M -13M -7.66M -10.36M
Dividend Paid
-208.27M -174.75M -174.66M -176.38M -157.73M -138.4M -139.56M -140.06M -126.15M -112.52M -84.73M -56.85M -28.86M -457K -1.45M -1.94M -2.46M -2.42M -1.55M -1.43M -1.09M -1.65M
Other Financial Acitivies
-123.36M -83.5M -60.8M -64.91M -65.65M -53.31M -57.17M -52.26M -32.42M -41.33M -69.63M -69.14M -67.05M -62.23M 22.02M 14.69M -13.46M -7.93M -50.73M -82.01M -56.97M -66.44M
Financial Cash Flow
-390.39M -524.3M -653.3M -2.07B -1.41B -1.46B -1.79B -529.09M -1.6B -1.44B -719.21M -560.97M 108.42M 86.45M -23.68M 177.01M -209.06M -91.69M -388M -328.8M -102.49M 1.34B
Net Cash Flow
-689.4M -882.15M -961.74M -2.13B -390.02M -344.87M -447.62M 829.13M -1.28B -1.43B -813.58M 776.92M 1.72B 1.61B 1.25B -380.49M -785.35M -570.86M -955.32M -1.08B -993.5M 11.37M
Free Cash Flow
766.72M 693.07M 692.22M 736.71M 742.95M 759.83M 1B 978.37M 942.1M 920.8M 740.7M 427.63M 201.6M -163.39M -415.3M -548.36M -561.08M -481.24M -569.28M -770.03M -915.46M -1.35B
Adj. Free Cash Flow
654.65M 594.8M 600.29M 650.98M 666.22M 695.77M 944.63M 918.79M 880.04M 856.62M 676.19M 359.44M 129.47M -231.83M -482.93M -617.13M -635.36M -566.03M -664.52M -866.82M -996.72M -1.43B
Maintenance CapEx
-611M -442.2M -441.9M -444.62M -508.71M -351.56M -191.33M -64.09M n/a n/a n/a -68.33M -157.09M -246.79M -246.79M -178.45M -89.7M n/a -48.77M -77.79M -147.2M -199.57M
Growth CapEx
-234.94M -237.07M -218.53M -172.34M -45.53M -133.5M -231.22M -346.04M -442.9M -472.69M -507.18M -392.35M -258.23M -132.21M -97.24M -211.11M -318.15M -395.17M -297.92M -184.06M -77.02M n/a
Owner Earnings
1B 930.13M 910.75M 909.04M 788.48M 893.33M 1.23B 1.32B 1.38B 1.39B 1.25B 819.98M 459.83M -31.18M -318.06M -337.25M -242.93M -86.07M -271.36M -585.97M -838.45M -1.35B

© 2026 bestshares.com. All rights reserved.