Using the PEG framework with analyst consensus forward EPS growth of 25.0% plus 1.7% dividend yield, Wynn Resorts, Limited has a fair value of $131.87 based on NTM EPS (FY2026) of $5.27. The current PEG ratio is 0.58.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
Growth above 25% is capped — hypergrowth may not be sustainable long-term.
| EPS Growth RateForward | 31.0% |
| Dividend Yield | +1.7% |
| Adjusted Growth (clamped 8–25%)Clamped | 25.0% |
| Fair P/E | 25.0x |
| NTM EPS (FY2026) | $5.27 |
| Fair Value | $131.87 |
| Period | EPS Est. | Growth | Analysts |
|---|---|---|---|
| FY2025 (actual) | $3.14 | — | — |
| FY2026E | $5.27 | +68.0% | 14 |
| FY2027E | $5.81 | +10.1% | 12 |
| FY2028E | $7.06 | +21.6% | 9 |
3Y Forward EPS CAGR: 31.0%
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-755.8M | $-6.64 | — |
The PEG Fair Value uses the Price/Earnings-to-Growth framework. A stock is fairly valued when its P/E ratio equals its earnings growth rate (PEG = 1.0). This model adds dividend yield to the growth rate per the original PEGY formula.
Growth rate priority: analyst consensus forward EPS CAGR (when ≥ 3 analysts cover the stock), falling back to historical EPS CAGR. Using EPS rather than net income avoids distortion from share buybacks. The growth rate is clamped between 8% and 25% — below 8% would undervalue stable earners, while above 25% would overvalue unsustainable spikes.
| FY2022 | $-423.9M | $-3.73 | — |
| FY2023 | $730.0M | $6.32 | — |
| FY2024 | $501.1M | $4.35 | -31.2% |
| FY2025 | $327.3M | $3.14 | -27.8% |
4Y Historical EPS CAGR: -29.5%