As of 2025-09-17, the Intrinsic Value of Las Vegas Sands Corp (LVS) is 66.89 USD. This LVS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.86 USD, the upside of Las Vegas Sands Corp is 29.00%.
The range of the Intrinsic Value is 41.16 - 138.14 USD
Based on its market price of 51.86 USD and our intrinsic valuation, Las Vegas Sands Corp (LVS) is undervalued by 29.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.16 - 138.14 | 66.89 | 29.0% |
| DCF (Growth 10y) | 58.41 - 173.34 | 89.11 | 71.8% |
| DCF (EBITDA 5y) | 49.12 - 80.04 | 64.11 | 23.6% |
| DCF (EBITDA 10y) | 63.14 - 103.00 | 81.74 | 57.6% |
| Fair Value | 51.42 - 51.42 | 51.42 | -0.84% |
| P/E | 43.65 - 59.93 | 52.83 | 1.9% |
| EV/EBITDA | 30.71 - 51.66 | 39.08 | -24.6% |
| EPV | 20.80 - 33.47 | 27.14 | -47.7% |
| DDM - Stable | 18.99 - 59.79 | 39.39 | -24.1% |
| DDM - Multi | 41.65 - 97.50 | 57.87 | 11.6% |
| Market Cap (mil) | 35,599.30 |
| Beta | 0.91 |
| Outstanding shares (mil) | 686.45 |
| Enterprise Value (mil) | 47,969.30 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.34% |
| Cost of Debt | 5.01% |
| WACC | 7.31% |