
Las Vegas Sands Corp
NYSE:LVS

Intrinsic Value
The intrinsic value of one
LVS
stock under the Base Case scenario is
59.27
USD.
Compared to the current market price of 38.81 USD,
Las Vegas Sands Corp
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Las Vegas Sands Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Las Vegas Sands Corp
Balance Sheet Decomposition
Las Vegas Sands Corp
Current Assets | 4.3B |
Cash & Short-Term Investments | 3.7B |
Receivables | 417m |
Other Current Assets | 223m |
Non-Current Assets | 16.4B |
PP&E | 14B |
Intangibles | 545m |
Other Non-Current Assets | 1.8B |
Free Cash Flow Analysis
Las Vegas Sands Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Las Vegas Sands Corp
Revenue
|
11.2B
USD
|
Cost of Revenue
|
-6B
USD
|
Gross Profit
|
5.2B
USD
|
Operating Expenses
|
-2.8B
USD
|
Operating Income
|
2.3B
USD
|
Other Expenses
|
-1B
USD
|
Net Income
|
1.3B
USD
|
LVS Profitability Score
Profitability Due Diligence
Las Vegas Sands Corp's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Score
Las Vegas Sands Corp's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
LVS Solvency Score
Solvency Due Diligence
Las Vegas Sands Corp's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
Las Vegas Sands Corp's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LVS Price Targets Summary
Las Vegas Sands Corp
According to Wall Street analysts, the average 1-year price target for
LVS
is 52.63 USD
with a low forecast of 43.43 USD and a high forecast of 66.68 USD.
Dividends
Current shareholder yield for LVS is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
LVS
stock under the Base Case scenario is
59.27
USD.
Compared to the current market price of 38.81 USD,
Las Vegas Sands Corp
is
Undervalued by 35%.