As of 2024-12-12, the Intrinsic Value of Las Vegas Sands Corp (LVS) is
62.83 USD. This LVS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.45 USD, the upside of Las Vegas Sands Corp is
15.40%.
The range of the Intrinsic Value is 40.47 - 121.96 USD
62.83 USD
Intrinsic Value
LVS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
40.47 - 121.96 |
62.83 |
15.4% |
| DCF (Growth 10y) |
47.09 - 127.19 |
69.21 |
27.1% |
| DCF (EBITDA 5y) |
42.16 - 59.62 |
48.96 |
-10.1% |
| DCF (EBITDA 10y) |
46.79 - 66.52 |
54.67 |
0.4% |
| Fair Value |
51.86 - 51.86 |
51.86 |
-4.76% |
| P/E |
34.02 - 54.42 |
46.80 |
-14.1% |
| EV/EBITDA |
34.70 - 54.06 |
45.40 |
-16.6% |
| EPV |
8.45 - 14.11 |
11.28 |
-79.3% |
| DDM - Stable |
21.16 - 61.60 |
41.38 |
-24.0% |
| DDM - Multi |
33.54 - 72.75 |
45.57 |
-16.3% |
LVS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
39,477.88 |
| Beta |
0.54 |
| Outstanding shares (mil) |
725.03 |
| Enterprise Value (mil) |
49,281.88 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.95% |
| Cost of Debt |
4.72% |
| WACC |
6.97% |