The WACC of Las Vegas Sands Corp (LVS) is 7.0%.
| Range | Selected | |
| Cost of equity | 7.00% - 8.90% | 7.95% |
| Tax rate | 7.20% - 11.50% | 9.35% |
| Cost of debt | 4.10% - 5.30% | 4.70% |
| WACC | 6.2% - 7.8% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.69 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 8.90% |
| Tax rate | 7.20% | 11.50% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 4.10% | 5.30% |
| After-tax WACC | 6.2% | 7.8% |
| Selected WACC | 7.0% | |