Valuation Las Vegas Sands Corp.

Equities

Real-time Estimate Cboe BZX Other stock markets 12:54:16 22/01/2026 am IST			5-day change	1st Jan Change
59.22 ^USD	+1.16%		-1.45%	-9.31%

16/01	Morgan Stanley Raises Price Target on Las Vegas Sands to $67 From $63, Keeps Equalweight Rating	MT
16/01	Wells Fargo Adjusts Price Target on Las Vegas Sands to $67 From $66, Maintains Equalweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	45,523	28,756	36,732	37,071	37,236	39,580	39,580	-
Change	-	-36.83%	27.74%	0.92%	0.45%	6.29%	0%	-
Enterprise Value (EV) ¹	57,409	41,697	36,732	45,995	47,338	51,727	50,886	50,174
Change	-	-27.37%	-11.91%	25.22%	2.92%	9.27%	-1.62%	-1.4%
P/E ratio	-27x	-29.9x	20x	30.4x	26.2x	22.8x	18.2x	15.3x
PBR	15.3x	14.4x	-	9x	12.8x	20x	12.9x	7.62x
PEG	-	0.7x	-0x	-0.9x	1.2x	0.7x	0.7x	0.8x
Capitalization / Revenue	12.6x	6.79x	8.94x	3.57x	3.3x	3.12x	2.95x	2.8x
EV / Revenue	15.9x	9.85x	8.94x	4.43x	4.19x	4.08x	3.8x	3.55x
EV / EBITDA	-334x	53x	50.2x	11.3x	10.8x	10.1x	9.42x	8.77x
EV / EBIT	-34x	-60.5x	-46.4x	19.9x	19.7x	17.2x	14.7x	13.2x
EV / FCF	-21.7x	-38.9x	-	20.8x	28.9x	24.3x	19.5x	13.8x
FCF Yield	-4.6%	-2.57%	-	4.8%	3.46%	4.12%	5.13%	7.26%
Dividend per Share ²	0.79	-	-	0.6	0.8	0.97	1.15	1.227
Rate of return	1.33%	-	-	1.22%	1.56%	1.66%	1.96%	2.1%
EPS ²	-2.21	-1.26	2.4	1.62	1.96	2.564	3.213	3.816
Distribution rate	-35.7%	-	-	37%	40.8%	37.8%	35.8%	32.2%
Net sales ¹	3,612	4,234	4,110	10,372	11,298	12,680	13,395	14,152
EBITDA ¹	-172	786	732	4,085	4,379	5,111	5,401	5,720
EBIT ¹	-1,688	-689	-792	2,313	2,402	3,014	3,470	3,809
Net income ¹	-1,685	-961	1,832	1,221	1,446	1,786	2,194	2,472
Net Debt ¹	11,886	12,941	-	8,924	10,102	12,147	11,307	10,595
Reference price ²	59.60	37.64	48.07	49.21	51.36	58.54	58.54	58.54
Nbr of stocks (in thousands)	7,63,809	7,63,974	7,64,141	7,53,329	7,25,009	6,76,113	6,76,113	-
Announcement Date	27/01/21	26/01/22	25/01/23	24/01/24	29/01/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LAS VEGAS SANDS CORP.	22.83x	4.08x	10.12x	1.66%	3.96TCr
WYNN RESORTS, LIMITED	28x	2.88x	9.09x	0.9%	1.15TCr
MGM RESORTS INTERNATIONAL	425.32x	0.75x	2.8x	-.--%	918.98Cr
GENTING SINGAPORE LIMITED	17.26x	2.22x	6.23x	5.49%	687.58Cr
KANGWON LAND, INC.	11.33x	1.83x	7.78x	4.67%	243.47Cr
SJM HOLDINGS LIMITED	-58.97x	1.42x	11.7x	-.--%	215.83Cr
MONARCH CASINO & RESORT, INC.	16.08x	2.76x	7.67x	1.34%	162.98Cr
TABCORP HOLDINGS LIMITED	32.65x	0.99x	6.43x	2.26%	144.69Cr
Average	61.81x	2.12x	7.73x	2.04%	934.65Cr
Weighted average by Cap.	69.88x	3.08x	8.55x	1.74%