Las Vegas Sands Corp
NYSE:LVS

Watchlist Manager
Las Vegas Sands Corp Logo
Las Vegas Sands Corp
NYSE:LVS
Watchlist
Price: 40.57 USD 2.5%
Market Cap: 28.7B USD

Relative Value

The Relative Value of one LVS stock under the Base Case scenario is 72.5 USD. Compared to the current market price of 40.57 USD, Las Vegas Sands Corp is Undervalued by 44%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

LVS Relative Value
Base Case
72.5 USD
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
26
Median 3Y
4.1
Median 5Y
6.6
Industry
1.4
Forward
2.4
vs History
33
vs Industry
31
Median 3Y
21.3
Median 5Y
17.3
Industry
19.1
Forward
15.8
vs History
49
vs Industry
40
Median 3Y
9.5
Median 5Y
8.8
Industry
9.4
vs History
14
vs Industry
18
Median 3Y
-29.7
Median 5Y
-28.8
Industry
18.2
vs History
52
vs Industry
8
Median 3Y
9.1
Median 5Y
10
Industry
2.1
vs History
95
vs Industry
25
Median 3Y
4.9
Median 5Y
8.8
Industry
1.9
Forward
2.9
vs History
92
vs Industry
20
Median 3Y
10.1
Median 5Y
21.4
Industry
3.8
vs History
82
vs Industry
40
Median 3Y
15.9
Median 5Y
24.5
Industry
10.7
Forward
7.5
vs History
34
vs Industry
39
Median 3Y
14.8
Median 5Y
-39.7
Industry
16.3
Forward
12.3
vs History
49
vs Industry
38
Median 3Y
11.7
Median 5Y
10.9
Industry
11.5
vs History
28
vs Industry
32
Median 3Y
18.1
Median 5Y
-24.5
Industry
16.9
vs History
95
vs Industry
24
Median 3Y
2.6
Median 5Y
2.5
Industry
1.3

Multiples Across Competitors

LVS Competitors Multiples
Las Vegas Sands Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Las Vegas Sands Corp
NYSE:LVS
29B USD 2.6 22.4 9.6 15.1
IE
Flutter Entertainment PLC
LSE:FLTR
32B GBP 2.3 753 17.9 40.4
AU
Aristocrat Leisure Ltd
ASX:ALL
42.8B AUD 6.5 32.8 22.7 22.7
US
DraftKings Inc
NASDAQ:DKNG
17.9B USD 3.8 -35.2 -55.8 -29.9
HK
Galaxy Entertainment Group Ltd
HKEX:27
133B HKD 3.1 15.2 10 14.5
MO
Sands China Ltd
HKEX:1928
126.3B HKD 2.3 15.6 9.7 15
SE
Evolution AB (publ)
STO:EVO
135.7B SEK 5.6 10.1 7.4 8.1
ZA
Sun International Ltd
JSE:SUI
10.2B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
9.5B USD 0.6 12.9 5.5 8.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
9.4B USD 1.3 18.8 9.1 13.8
US
Scientific Games Corp
F:TJW
7.9B EUR 2.8 26.7 11.2 15.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Las Vegas Sands Corp
NYSE:LVS
Average EV/EBITDA: 11.4
9.6
12%
0.8
IE
Flutter Entertainment PLC
LSE:FLTR
17.9
38%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
22.7
17%
1.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -55.8 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
10
14%
0.7
MO
Sands China Ltd
HKEX:1928
9.7
14%
0.7
SE
Evolution AB (publ)
STO:EVO
7.4
8%
0.9
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
US
MGM Resorts International
NYSE:MGM
5.5
23%
0.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
9.1
7%
1.3
US
S
Scientific Games Corp
F:TJW
11.2
14%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Las Vegas Sands Corp
NYSE:LVS
Average EV/EBIT: 17.1
15.1
13%
1.2
IE
Flutter Entertainment PLC
LSE:FLTR
40.4
67%
0.6
AU
Aristocrat Leisure Ltd
ASX:ALL
22.7
11%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -29.9 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
14.5
14%
1
MO
Sands China Ltd
HKEX:1928
15
10%
1.5
SE
Evolution AB (publ)
STO:EVO
8.1
7%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A
US
MGM Resorts International
NYSE:MGM
8.2
6%
1.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
13.8
5%
2.8
US
S
Scientific Games Corp
F:TJW
15.8
17%
0.9