The Discounted Cash Flow (DCF) valuation of Las Vegas Sands Corp (LVS) is 72.14 USD. With the latest stock price at 39.18 USD, the upside of Las Vegas Sands Corp based on DCF is 84.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.6% | 7.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 45.64 - 150.90 | 72.14 |
| Upside | 16.5% - 285.1% | 84.1% |