LVS
Las Vegas Sands Corp
Price:  
44.24 
USD
Volume:  
6,326,485.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LVS Intrinsic Value

%
Upside

As of 2024-06-13, the Intrinsic Value of Las Vegas Sands Corp (LVS) is 66.99 USD. This LVS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.24 USD, the upside of Las Vegas Sands Corp is %.

The range of the Intrinsic Value is 42.68 - 136.27 USD

44.24 USD
Stock Price
66.99 USD
Intrinsic Value
Intrinsic Value Details

LVS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.68 - 136.27 66.99 51.4%
DCF (Growth 10y) 50.69 - 146.25 75.73 71.2%
DCF (EBITDA 5y) 40.17 - 56.87 47.96 8.4%
DCF (EBITDA 10y) 46.29 - 66.86 55.64 25.8%
Fair Value 52.61 - 52.61 52.61 18.93%
P/E 31.02 - 51.52 40.23 -9.1%
EV/EBITDA 30.27 - 47.81 39.52 -10.7%
EPV 6.47 - 12.50 9.48 -78.6%
DDM - Stable 18.53 - 54.16 36.35 -17.8%
DDM - Multi 32.23 - 71.65 44.29 0.1%

LVS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 32,961.01
Beta 0.97
Outstanding shares (mil) 745.05
Enterprise Value (mil) 41,962.01
Market risk premium 4.60%
Cost of Equity 9.22%
Cost of Debt 5.09%
WACC 7.86%