The Discounted Cash Flow (DCF) valuation of Las Vegas Sands Corp (LVS) is 62.83 USD. With the latest stock price at 53.87 USD, the upside of Las Vegas Sands Corp based on DCF is 16.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.8% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 40.47 - 121.96 | 62.83 |
| Upside | -24.9% - 126.4% | 16.6% |