The Discounted Cash Flow (DCF) valuation of Las Vegas Sands Corp (LVS) is 51.50 USD. With the latest stock price at 39.80 USD, the upside of Las Vegas Sands Corp based on DCF is 29.4%.
Based on the latest price of 39.80 USD and our DCF valuation, Las Vegas Sands Corp (LVS) is a buy. buying LVS stocks now will result in a potential gain of 29.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.9% | 6.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 30.83 - 111.53 | 51.50 |
| Upside | -22.5% - 180.2% | 29.4% |