Las Vegas Sands Corp
NYSE:LVS

Watchlist Manager
Las Vegas Sands Corp Logo
Las Vegas Sands Corp
NYSE:LVS
Watchlist
Price: 66.67 USD 2.19% Market Closed
Market Cap: 45.1B USD

Relative Value

The Relative Value of one LVS stock under the Base Case scenario is hidden USD. Compared to the current market price of 66.67 USD, Las Vegas Sands Corp is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
26
Median 3Y
3.5
Median 5Y
6.5
Industry
1.4
Forward
3.5
vs History
15
vs Industry
31
Median 3Y
24
Median 5Y
19.4
Industry
20.1
Forward
22.8
vs History
22
vs Industry
40
Median 3Y
11.5
Median 5Y
9.4
Industry
9.7
vs History
25
vs Industry
18
Median 3Y
2.3
Median 5Y
-28.8
Industry
18.5
vs History
1
vs Industry
8
Median 3Y
10.2
Median 5Y
10.9
Industry
2.1
vs History
61
vs Industry
25
Median 3Y
4.2
Median 5Y
8.7
Industry
1.9
Forward
4.4
vs History
61
vs Industry
20
Median 3Y
8.7
Median 5Y
20.8
Industry
3.8
vs History
53
vs Industry
40
Median 3Y
12.1
Median 5Y
15.6
Industry
10.6
Forward
11.3
vs History
12
vs Industry
39
Median 3Y
17.2
Median 5Y
-36.7
Industry
16.6
Forward
17.9
vs History
17
vs Industry
38
Median 3Y
13.6
Median 5Y
11.7
Industry
11.4
vs History
11
vs Industry
32
Median 3Y
23.5
Median 5Y
-19.1
Industry
16.3
vs History
19
vs Industry
24
Median 3Y
2.6
Median 5Y
2.6
Industry
1.3

Multiples Across Competitors

LVS Competitors Multiples
Las Vegas Sands Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Las Vegas Sands Corp
NYSE:LVS
45.2B USD 3.7 29.1 12.9 19.9
IE
Flutter Entertainment PLC
LSE:FLTR
29.4B GBP 1.9 -132.9 19.5 65.6
AU
Aristocrat Leisure Ltd
ASX:ALL
35.5B AUD 5.6 22.7 19.4 19.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
167.8B HKD 3.7 17.5 17.3 17.3
MO
Sands China Ltd
HKEX:1928
162.7B HKD 3 22.8 20.1 20.1
US
DraftKings Inc
NASDAQ:DKNG
17.7B USD 3.2 -66 -454.2 -58
SE
Evolution AB (publ)
STO:EVO
127.4B SEK 5.4 10.4 7.5 8.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.9B USD 1.8 25.6 11 16.1
US
MGM Resorts International
NYSE:MGM
10.1B USD 0.6 152.8 6.2 10.5
US
Scientific Games Corp
F:TJW
8.1B EUR 2.9 23.7 17 17
ZA
Sun International Ltd
JSE:SUI
9.3B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
Las Vegas Sands Corp
NYSE:LVS
Average P/E: 38.1
29.1
18%
1.6
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -132.9
296%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
22.7
13%
1.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
14%
1.2
MO
Sands China Ltd
HKEX:1928
22.8
14%
1.6
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -66 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.4
1%
10.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
25.6
11%
2.3
US
MGM Resorts International
NYSE:MGM
152.8
1%
152.8
US
S
Scientific Games Corp
F:TJW
23.7
35%
0.7
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Las Vegas Sands Corp
NYSE:LVS
Average EV/EBITDA: 14.6
12.9
13%
1
IE
Flutter Entertainment PLC
LSE:FLTR
19.5
35%
0.6
AU
Aristocrat Leisure Ltd
ASX:ALL
19.4
16%
1.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.3
13%
1.3
MO
Sands China Ltd
HKEX:1928
20.1
9%
2.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -454.2 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.5
2%
3.8
US
Wynn Resorts Ltd
NASDAQ:WYNN
11
9%
1.2
US
MGM Resorts International
NYSE:MGM
6.2
26%
0.2
US
S
Scientific Games Corp
F:TJW
17
15%
1.1
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A