The WACC of Las Vegas Sands Corp (LVS) is 7.6%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.30% | 9.15% |
| Tax rate | 7.20% - 11.50% | 9.35% |
| Cost of debt | 4.10% - 5.60% | 4.85% |
| WACC | 6.7% - 8.6% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.91 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.30% |
| Tax rate | 7.20% | 11.50% |
| Debt/Equity ratio | 0.48 | 0.48 |
| Cost of debt | 4.10% | 5.60% |
| After-tax WACC | 6.7% | 8.6% |
| Selected WACC | 7.6% | |