LVS
Las Vegas Sands Corp
Price:  
47.38 
USD
Volume:  
10,760,397.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LVS Intrinsic Value

3.30 %
Upside

What is the intrinsic value of LVS?

As of 2025-07-01, the Intrinsic Value of Las Vegas Sands Corp (LVS) is 48.96 USD. This LVS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.38 USD, the upside of Las Vegas Sands Corp is 3.30%.

The range of the Intrinsic Value is 29.70 - 101.94 USD

Is LVS undervalued or overvalued?

Based on its market price of 47.38 USD and our intrinsic valuation, Las Vegas Sands Corp (LVS) is undervalued by 3.30%.

47.38 USD
Stock Price
48.96 USD
Intrinsic Value
Intrinsic Value Details

LVS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.70 - 101.94 48.96 3.3%
DCF (Growth 10y) 45.12 - 135.38 69.33 46.3%
DCF (EBITDA 5y) 40.79 - 57.12 47.47 0.2%
DCF (EBITDA 10y) 54.87 - 79.11 64.93 37.0%
Fair Value 46.13 - 46.13 46.13 -2.63%
P/E 37.61 - 46.62 44.18 -6.8%
EV/EBITDA 31.28 - 43.14 34.53 -27.1%
EPV 23.95 - 35.56 29.76 -37.2%
DDM - Stable 17.62 - 53.73 35.67 -24.7%
DDM - Multi 31.11 - 70.50 42.81 -9.6%

LVS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 33,480.13
Beta 0.81
Outstanding shares (mil) 706.63
Enterprise Value (mil) 44,295.13
Market risk premium 4.60%
Cost of Equity 8.21%
Cost of Debt 5.01%
WACC 7.09%