Red Rock Resorts Inc. logo

Red Rock Resorts Inc.

RRR | NASDAQ
Chart Builder DCF Calculator
$51.03
+$1.88 (+3.83%)
Nov 2, 2026, 12:18 PM ET · Market open
Fiscal Year
Period Ending
FY 2025
Dec 31, 2025
FY 2024
Dec 31, 2024
FY 2023
Dec 31, 2023
FY 2022
Dec 31, 2022
FY 2021
Dec 31, 2021
FY 2020
Dec 31, 2020
Net Income
188.07M 291.29M 176M 205.46M 354.83M -174.54M
Depreciation & Amortization
204.54M 187.11M 132.54M 128.37M 157.79M 231.39M
Stock-Based Compensation
32.13M 30.95M 19.67M 17.52M 12.73M 10.89M
Other Working Capital
5.48M 41.65M 8.37M 5.66M -9.67M -22.73M
Other Non-Cash Items
165.21M 14.45M 134.22M 189.91M 176.8M 48.37M
Deferred Income Tax
25.1M -9.16M 35.86M 11.95M -74.16M 114.07M
Change in Working Capital
-5.53M 33.63M -3.96M -10.98M -18.02M -17.38M
Operating Cash Flow
609.51M 548.26M 494.34M 542.22M 609.96M 212.79M
Capital Expenditures
-320.65M -298.84M -701.62M -561.35M -65.95M -58.5M
Cash Acquisitions
105.34M n/a n/a 121.55M 678.41M 580K
Purchase of Investments
n/a n/a n/a n/a -13.47M -14.01M
Sales Maturities Of Investments
n/a n/a n/a n/a -664.95M n/a
Other Investing Acitivies
-1.54M -306.82M 47.77M -2.35M 652.2M 2.37M
Investing Cash Flow
-251.36M -321.79M -653.85M -442.14M 586.26M -69.56M
Debt Repayment
-15.79M 89.75M 337.72M 124.72M -58.69M -123.67M
Common Stock Repurchased
-79.03M -17.76M -14.72M -141.51M -500.17M -169K
Dividend Paid
-120.8M -118.4M -58.59M -116.68M -203.83M -7.31M
Other Financial Acitivies
-164.44M -153.26M -84.6M -152.06M -251.26M -19.3M
Financial Cash Flow
-380.07M -199.67M 179.81M -290.05M -1.01B -150.44M
Net Cash Flow
-21.91M 26.8M 20.3M -189.97M 181.55M -7.21M
Free Cash Flow
288.87M 249.42M -207.29M -19.12M 544.02M 154.29M
Adj. Free Cash Flow
256.73M 218.48M -226.96M -36.64M 531.29M 143.41M
Maintenance CapEx
-202.46M n/a -596.91M -480.41M n/a -58.5M
Growth CapEx
-118.19M -298.84M -104.72M -80.94M -65.95M n/a
Owner Earnings
407.06M 548.26M -102.57M 61.82M 609.96M 154.29M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.