The Discounted Cash Flow (DCF) valuation of Las Vegas Sands Corp (LVS) is 61.18 USD. With the latest stock price at 48.22 USD, the upside of Las Vegas Sands Corp based on DCF is 26.9%.
Based on the latest price of 48.22 USD and our DCF valuation, Las Vegas Sands Corp (LVS) is a buy. buying LVS stocks now will result in a potential gain of 26.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.2% | 7.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 38.14 - 124.55 | 61.18 |
| Upside | -20.9% - 158.3% | 26.9% |