LAS VEGAS SANDS CORP (LVS)
Hotels & Motels · Consumer Discretionary · $32.4B
Intrinsic Value (Consensus)
$75.26
Current Price
$48.94
Margin of Safety
+53.8%
53.8% Below Intrinsic Value
Value: $75
Price: $49
Valuation Model Estimates
Current Price: $48.94
DCF (Discounted Cash Flow)
$131.21
Graham Number
$11.26
Earnings Power Value
$22.82
Relative Value (P/E)
$47.00
Dividend Discount Model
$100.00
Consensus Value
$75.26
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
A
81
Profitability
25/25
Strength
12/25
Valuation
22/25
Growth
22/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 597% (above 200% is risky)
Strong profitability — ROE of 102% (above 20% is excellent)
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $2.35
- EPS (Forward)
- $2.82
- Book Value
- $2.40
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 102.3%
- Debt/Equity
- 597%
- Revenue Growth
- 290.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.6%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance