The Discounted Cash Flow (DCF) valuation of Las Vegas Sands Corp (LVS) is 77.46 USD. With the latest stock price at 51.70 USD, the upside of Las Vegas Sands Corp based on DCF is 49.8%.
Based on the latest price of 51.70 USD and our DCF valuation, Las Vegas Sands Corp (LVS) is a buy. buying LVS stocks now will result in a potential gain of 49.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.9% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 48.77 - 158.42 | 77.46 |
| Upside | -5.7% - 206.4% | 49.8% |