The WACC of Las Vegas Sands Corp (LVS) is 7.6%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.10% | 8.95% |
| Tax rate | 7.20% - 11.50% | 9.35% |
| Cost of debt | 4.10% - 6.10% | 5.10% |
| WACC | 6.6% - 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 | 0.86 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.10% |
| Tax rate | 7.20% | 11.50% |
| Debt/Equity ratio | 0.46 | 0.46 |
| Cost of debt | 4.10% | 6.10% |
| After-tax WACC | 6.6% | 8.6% |
| Selected WACC | 7.6% | |