The WACC of Las Vegas Sands Corp (LVS) is 7.4%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.20% | 8.85% |
| Tax rate | 7.20% - 11.50% | 9.35% |
| Cost of debt | 4.10% - 5.60% | 4.85% |
| WACC | 6.3% - 8.5% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.78 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.20% |
| Tax rate | 7.20% | 11.50% |
| Debt/Equity ratio | 0.48 | 0.48 |
| Cost of debt | 4.10% | 5.60% |
| After-tax WACC | 6.3% | 8.5% |
| Selected WACC | 7.4% | |