Valuation Las Vegas Sands Corp.

Equities

Market Closed - Nyse Other stock markets 01:30:02 06/06/2026 am IST			5-day change	1st Jan Change
50.25 ^USD	-0.95%		-0.63%	-22.80%

04/06	UBS Adjusts Las Vegas Sands Price Target to $62 From $69, Maintains Neutral Rating	MT
29/05	Las Vegas Sands Corp. Presents at Bernstein 42nd Annual Strategic Decisions Conference, May-27-2026 through May-29-2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	28,756	36,732	37,071	37,236	44,008	33,296	-	-
Change	-	27.74%	0.92%	0.45%	18.19%	-24.34%	-	-
Enterprise Value (EV) ¹	41,697	36,732	45,995	47,338	55,951	45,452	44,671	46,161
Change	-	-11.91%	25.22%	2.92%	18.19%	-18.76%	-1.72%	3.33%
P/E ratio	-29.9x	20x	30.4x	26.2x	27.7x	15.8x	14.3x	12.6x
PBR	14.4x	-	9x	12.8x	27.6x	16x	9.47x	6.89x
PEG	-	-0x	-0.9x	1.2x	1.4x	0.4x	1.43x	0.9x
Capitalization / Revenue	6.79x	8.94x	3.57x	3.3x	3.38x	2.35x	2.26x	2.16x
EV / Revenue	9.85x	8.94x	4.43x	4.19x	4.3x	3.21x	3.03x	3x
EV / EBITDA	53x	50.2x	11.3x	10.8x	10.7x	8.23x	7.68x	7.51x
EV / EBIT	-60.5x	-46.4x	19.9x	19.7x	19.9x	12.9x	12.1x	11.6x
EV / FCF	-38.9x	-	20.8x	28.9x	30.2x	15.3x	14.4x	18.7x
FCF Yield	-2.57%	-	4.8%	3.46%	3.32%	6.52%	6.93%	5.36%
Dividend per Share ²	-	-	0.6	0.8	1	1.15	1.258	1.386
Rate of return	-	-	1.22%	1.56%	1.54%	2.29%	2.5%	2.76%
EPS ²	-1.26	2.4	1.62	1.96	2.35	3.189	3.507	4
Distribution rate	-	-	37%	40.8%	42.6%	36.1%	35.9%	34.6%
Net sales ¹	4,234	4,110	10,372	11,298	13,017	14,144	14,762	15,412
EBITDA ¹	786	732	4,085	4,379	5,232	5,526	5,816	6,145
EBIT ¹	-689	-792	2,313	2,402	2,818	3,515	3,705	3,989
Net income ¹	-961	1,832	1,221	1,446	1,627	2,138	2,255	2,497
Net Debt ¹	12,941	-	8,924	10,102	11,943	12,156	11,376	12,865
Reference price ²	37.64	48.07	49.21	51.36	65.09	50.25	50.25	50.25
Nbr of stocks (in thousands)	7,63,974	7,64,141	7,53,329	7,25,009	6,76,113	6,62,604	-	-
Announcement Date	26/01/22	25/01/23	24/01/24	29/01/25	28/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LAS VEGAS SANDS CORP.	15.76x	3.21x	8.23x	2.29%	3.33TCr
MGM RESORTS INTERNATIONAL	22.78x	0.89x	3.42x	-.--%	1.22TCr
WYNN RESORTS, LIMITED	22.71x	2.69x	8.82x	0.96%	1.07TCr
GENTING SINGAPORE LIMITED	18.93x	1.86x	5.65x	6.5%	575.73Cr
MONARCH CASINO & RESORT, INC.	18.56x	3.49x	9.45x	0.98%	217.79Cr
KANGWON LAND, INC.	10.35x	1.59x	7.09x	5.8%	193.43Cr
SJM HOLDINGS LIMITED	43.14x	1.51x	9.69x	-.--%	169.5Cr
TABCORP HOLDINGS LIMITED	35.73x	0.89x	5.6x	3.38%	127.7Cr
PARADISE CO., LTD.	13.99x	1.45x	6.74x	0.97%	87Cr
Average	22.44x	1.95x	7.19x	2.32%	776.14Cr
Weighted average by Cap.	19.25x	2.48x	7.24x	2.04%