As of 2024-07-27, the Intrinsic Value of Las Vegas Sands Corp (LVS) is 72.14 USD. This LVS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.18 USD, the upside of Las Vegas Sands Corp is %.

The range of the Intrinsic Value is 45.64 - 150.90 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	45.64 - 150.90	72.14	84.1%
DCF (Growth 10y)	54.14 - 161.82	81.47	107.9%
DCF (EBITDA 5y)	40.43 - 53.52	46.72	19.3%
DCF (EBITDA 10y)	47.29 - 64.53	55.34	41.2%
Fair Value	52.61 - 52.61	52.61	34.29%
P/E	34.60 - 50.83	40.73	4.0%
EV/EBITDA	29.83 - 43.60	37.00	-5.6%
EPV	7.17 - 13.25	10.21	-73.9%
DDM - Stable	19.33 - 57.01	38.17	-2.6%
DDM - Multi	33.76 - 75.61	46.49	18.7%