LVS
Las Vegas Sands Corp
Price:  
44.88 
USD
Volume:  
5,878,047.00
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 7.9%.

The Cost of Equity of Las Vegas Sands Corp (LVS) is 9.25%.
The Cost of Debt of Las Vegas Sands Corp (LVS) is 5.10%.

Range Selected
Cost of equity 8.00% - 10.50% 9.25%
Tax rate 7.20% - 11.50% 9.35%
Cost of debt 4.10% - 6.10% 5.10%
WACC 6.8% - 9.0% 7.9%
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 0.9 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.50%
Tax rate 7.20% 11.50%
Debt/Equity ratio 0.42 0.42
Cost of debt 4.10% 6.10%
After-tax WACC 6.8% 9.0%
Selected WACC 7.9%