Local Migration And Upgrades Will Energize Las Vegas Resorts

AN
AnalystConsensusTarget
Consensus Narrative from 13 Analysts
Published
28 Aug 24
Updated
31 Jul 25
AnalystConsensusTarget's Fair Value
US$61.46
1.5% undervalued intrinsic discount
31 Jul
US$60.54
Loading
1Y
17.4%
7D
11.7%

Author's Valuation

US$61.5

1.5% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update31 Jul 25
Fair value Increased 6.39%

The substantial drop in Red Rock Resorts’ forward P/E multiple, combined with a modest uptick in consensus revenue growth forecasts, has led analysts to raise their fair value estimate, increasing the price target from $57.77 to $61.46.


What's in the News


  • Red Rock Resorts completed the repurchase of 7,310,906 shares (11.29% of outstanding) for $288.33 million under the buyback announced in 2019, with no shares repurchased during Q1 2025.

Valuation Changes


Summary of Valuation Changes for Red Rock Resorts

  • The Consensus Analyst Price Target has risen from $57.77 to $61.46.
  • The Future P/E for Red Rock Resorts has significantly fallen from 36.28x to 19.63x.
  • The Consensus Revenue Growth forecasts for Red Rock Resorts has significantly risen from 2.2% per annum to 2.4% per annum.

Key Takeaways

  • Expansion into fast-growing neighborhoods and upgraded properties is attracting younger, higher-value guests, boosting market share and margins.
  • Local population growth, tax benefits, and a robust land pipeline position the company for sustained revenue growth and financial flexibility.
  • Strategic focus on Las Vegas, high capital spending, demographic changes, digital competition, and environmental risks all threaten Red Rock Resorts' long-term revenue growth and profitability.

Catalysts

About Red Rock Resorts
    Through its interest in Station Casinos LLC, develops and manages casino and entertainment properties in the United States.
What are the underlying business or industry changes driving this perspective?
  • Strong migration and household growth in the Las Vegas Valley, particularly in areas like Summerlin and Henderson, is driving a sustained expansion of the local customer base, which directly supports ongoing increases in visitation, gaming volume, and spend per visit-positively impacting long-term revenue and EBITDA growth.
  • The successful rollout and ramp-up of new properties like Durango, combined with major upgrades to existing properties in rapidly growing neighborhoods, are enabling Red Rock Resorts to attract younger demographics and higher-value guests, expanding market share and supporting both revenue and margin expansion.
  • Upgraded amenities, high-limit gaming areas, and refreshed food and beverage concepts are broadening appeal and increasing spend, particularly among under-35 customers and VIP segments, which strengthens top-line growth and improves net margins.
  • Favorable recent and upcoming tax legislation is set to boost local discretionary income for Red Rock's customer base, while accelerated depreciation and other tax relief measures will increase free cash flow, providing flexibility for capital returns and reducing leverage, which supports higher EPS and balance sheet strength.
  • The company's large land bank and disciplined approach to new development projects in high-barrier-to-entry locations uniquely position Red Rock Resorts to capitalize on the growing preference for local, integrated resort experiences, providing a multi-year pipeline for revenue and EBITDA expansion.

Red Rock Resorts Earnings and Revenue Growth

Red Rock Resorts Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Red Rock Resorts's revenue will grow by 2.2% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 8.0% today to 10.4% in 3 years time.
  • Analysts expect earnings to reach $215.5 million (and earnings per share of $1.92) by about July 2028, up from $156.0 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting $239.1 million in earnings, and the most bearish expecting $164.3 million.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 36.3x on those 2028 earnings, up from 20.9x today. This future PE is greater than the current PE for the US Hospitality industry at 22.6x.
  • Analysts expect the number of shares outstanding to grow by 0.37% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 9.52%, as per the Simply Wall St company report.

Red Rock Resorts Future Earnings Per Share Growth

Red Rock Resorts Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Red Rock Resorts' heavy reliance and concentration in the Las Vegas locals market exposes it to heightened risk from any local economic downturns, which could lead to unpredictable swings in revenue and earnings.
  • The company's ongoing and upcoming large-scale capital expenditures on multiple property expansions and renovations (Durango, Green Valley Ranch, Sunset Station, and North Fork) present sustained capex requirements that may suppress free cash flow and pressure net margins, especially if returns do not materialize as projected or if there are delays or cost overruns.
  • Demographic shifts, including the potential reduced interest in traditional casino gaming among younger generations-despite recent database growth-may limit long-term visitation growth and per-customer revenue, impacting top-line performance over time.
  • Accelerating digital transformation in gambling, such as the rise of online casinos and sports betting, could erode the market share of Red Rock's brick-and-mortar casinos, slowing same-store sales growth and diminishing future revenue streams.
  • Climate and regulatory pressures related to water and energy usage, heightened by Las Vegas's geographic and environmental context, could increase operating costs and capex requirements, compressing operating margins and posing a long-term threat to profitability.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $57.769 for Red Rock Resorts based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $67.0, and the most bearish reporting a price target of just $44.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $2.1 billion, earnings will come to $215.5 million, and it would be trading on a PE ratio of 36.3x, assuming you use a discount rate of 9.5%.
  • Given the current share price of $55.01, the analyst price target of $57.77 is 4.8% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives