Red Rock Resorts Inc. logo

Red Rock Resorts Inc.

RRR | NASDAQ
Chart Builder DCF Calculator
$50.95
+$1.80 (+3.66%)
Nov 2, 2026, 1:44 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
322.15M 353.81M 355.67M 276.47M 254.98M 182.4M 216.02M 225.74M 238.77M 242.61M 208.91M 322.83M 349.86M 342.78M 390.35M 420.24M 442.73M 553.64M 354.83M 204.35M 158.46M -103.31M
Depreciation & Amortization
214.18M 203.18M 197.41M 196.95M 195.34M 195.73M 190.52M 179.23M 164.39M 151.14M 139.73M 132.18M 130.43M 128.41M 128.37M 130.66M 133.9M 136.96M 157.79M 182.08M 205.35M 227.11M
Stock-Based Compensation
25.63M 24.51M 32.13M 30.2M 29.61M 32.69M 30.95M 29.57M 27.23M 20.25M 19.67M 19.23M 19.5M 19.31M 17.52M 16.09M 14.75M 13.49M 12.73M 12.05M 9.36M 9.57M
Other Working Capital
-8.84M -4.51M -14.27M 270K -3.91M 5.47M 32.58M 24.06M 52.19M 24.06M 25.85M 12.72M 4.93M -2.47M -4.76M -19.8M -30.7M -1.43M -9.67M 7.55M 11.99M -33.05M
Other Non-Cash Items
30.59M 16.42M 23.61M 63.71M 78.11M 123.9M 74.31M 92.29M 83.74M 76.44M 125.59M 8.67M 1.17M 58.84M 5.02M 71.95M 78.18M -1.69M 176.8M 199.27M 196.94M 188.22M
Deferred Income Tax
33.59M 27.9M 25.1M 20.09M 2.39M 2.4M 2.39M 2.39M -134K -134K -124K 8.48M 1.67M 5.84M 11.95M -70.82M -63.89M -68.05M -74.16M 881K 881K 881K
Change in Working Capital
-3.52M -2.7M -24.4M 13.77M 3.5M 10.91M 34.07M 29.76M 14.16M -10.03M 557K -31.21M -2.89M -29.88M -10.98M -17.54M -30.63M 13.31M -18.02M 5.43M 10.8M -37.82M
Operating Cash Flow
622.62M 623.12M 609.51M 601.18M 563.93M 548.03M 548.26M 558.97M 528.16M 480.28M 494.34M 460.17M 499.75M 525.28M 542.22M 550.59M 575.04M 647.67M 609.96M 604.06M 581.79M 284.67M
Capital Expenditures
-84.79M -24.83M n/a -301.83M -301.49M -304.14M -309.82M -462.23M -504.27M -624.73M -703.5M -703.9M -839.76M -699.25M -561.35M -403.71M -151.82M -101.53M -70.6M -44.67M -37.37M -35.72M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 118.85M 121.55M 121.55M 121.55M 2.71M n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -1.94M -7.82M -13.47M -19.16M -22.39M -19.56M
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-347.29M -246.66M -245.78M 99.73M 11.96M -90.53M -92.31M -37.43M 49.48M 50.86M 49.65M -7.76M -3.46M -4.28M -2.35M 675.5M 671M 671.73M 670.32M -6.84M -5.57M 759K
Investing Cash Flow
-432.08M -271.49M -245.78M -202.1M -209.18M -314.33M -321.79M -419.32M -454.79M -573.88M -653.85M -592.81M -721.66M -581.98M -442.14M 274.5M 517.25M 562.38M 586.26M -70.66M -65.33M -54.52M
Debt Repayment
186.68M 161.68M n/a -80.7M -42.63M -55.7M 89.75M 144.48M 239.64M 402.44M 337.72M 420.72M 285.22M 123.22M 50.22M 155.27M 159.27M 15.27M -62.48M -374.23M -622.28M -1.18B
Common Stock Repurchased
-3.08M -33.94M n/a -53.96M -37.92M -11.29M -17.76M -23M -20.93M -22.12M -14.72M -10.09M -28.53M -136.79M -142.14M -518.4M -584.88M -497.31M -500.2M -123.31M -37.82M -11.71M
Dividend Paid
-145K -59.36M n/a -120.21M -120.05M -60.27M -118.4M -118.17M -117.91M -117.63M -58.59M -115.98M -115.92M -115.93M -116.68M -248.48M -234.06M -219.62M -203.83M -77K -227K -197K
Other Financial Acitivies
-382.74M -436.62M -385.65M -131.95M -145.41M -85.51M -153.26M -148.31M -138.66M -147.09M -84.6M -140.27M -74.17M -74.45M -79.32M -205.04M -270M -260.48M -248.16M -54.23M -34.84M -12.64M
Financial Cash Flow
-199.29M -368.24M -385.65M -386.82M -345.99M -212.77M -199.67M -145M -37.87M 115.6M 179.81M 154.38M 66.6M -204.13M -290.05M -818.78M -931.8M -964.09M -1.01B -551.84M -695.16M -1.2B
Net Cash Flow
-8.75M -16.61M -21.91M 12.26M 8.75M 20.93M 26.8M -5.34M 35.5M 22M 20.3M 21.74M -155.32M -260.83M -189.97M 6.31M 160.48M 245.96M 181.55M -18.45M -178.7M -972.66M
Free Cash Flow
537.83M 598.29M 609.51M 299.35M 262.44M 243.89M 238.44M 96.75M 23.89M -144.46M -209.16M -243.72M -340.01M -173.97M -19.12M 146.88M 423.22M 546.14M 539.37M 559.4M 544.42M 248.95M
Adj. Free Cash Flow
512.19M 573.78M 577.38M 269.15M 232.83M 211.19M 207.49M 67.18M -3.34M -164.71M -228.84M -262.95M -359.52M -193.28M -36.64M 130.79M 408.47M 532.65M 526.64M 547.35M 535.06M 239.38M
Maintenance CapEx
95.93M 140.12M 118.19M -173.97M -92.58M -77.78M -4.48M -128.1M -263.52M -466.45M -583.25M -642.83M -778.69M -638.19M -516.91M -333.7M -62.43M n/a -8.01M -13.14M -25.23M -35.72M
Growth CapEx
-180.72M -164.95M -118.19M -127.86M -208.91M -226.36M -305.35M -334.12M -240.75M -158.28M -120.25M -61.07M -61.07M -61.07M -44.44M -70.01M -89.39M -101.53M -62.59M -31.52M -12.14M n/a
Owner Earnings
718.54M 763.24M 727.7M 427.22M 471.35M 470.25M 543.78M 430.87M 264.64M 13.83M -88.91M -182.65M -278.94M -112.9M 25.32M 216.89M 512.61M 647.67M 601.95M 590.92M 556.56M 248.95M

© 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.