LVS
Las Vegas Sands Corp
Price:  
53.06 
USD
Volume:  
4,739,080.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LVS WACC - Weighted Average Cost of Capital

The WACC of Las Vegas Sands Corp (LVS) is 7.0%.

The Cost of Equity of Las Vegas Sands Corp (LVS) is 7.95%.
The Cost of Debt of Las Vegas Sands Corp (LVS) is 4.70%.

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 6.1% - 7.8% 7.0%
WACC

LVS WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.68 0.72
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 6.1% 7.8%
Selected WACC 7.0%