LVS

NYSE

LAS VEGAS SANDS CORP

Consumer Discretionary, Casinos & Gaming

$45.77

close 7 Aug 2026

-13.67%

52-week change

$29.66B

market cap

$44.21

$70.45

52-week range

Expected price

$54.41 – $66.50

Current price

$45.77

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)17.81x

P/S (TTM)2.16x

P/B51.05x

EV/EBITDA (TTM)9.47x

FCF yield (TTM)9.11%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average70.41x

P/E, sector median22.78x*

Price at 5-year median P/E$59.89*

Indicated dividend yield2.62%

Forward — analyst consensus

Forward P/E (FY2026)14.82x*

Forward P/E (FY2027)12.95x

Forward PEG1.03*

Consensus EPS FY2026 (15 analysts)$3.09

EPS growth (FY2026→FY2027)14.39%

Revenue growth (FY2026)6.02%

Street view

Price target (mean)$59.07*

Target upside29.05%

Ratings (buy / hold / sell)14 / 6 / 0

FY2026 EPS revisions, 30d (up / down)0 / 13

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 24 Jul 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

10Y CAGR -0.40%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$45.77

Cash & equivalents$3.38B

Total debt$15.26B

Shares outstanding648.00M

Result

DCF price per share$43.70

Current price$45.77

Margin of safety-4.52%

PV of years 1–10$17.79B

PV of terminal value$22.42B

Equity value$28.32B

Market-implied growth+0.02%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$2.69B	$2.68B	$2.67B	$2.66B	$2.65B	$2.64B	$2.63B	$2.62B	$2.61B	$2.60B	$48.40B
PV	$2.49B	$2.30B	$2.12B	$1.96B	$1.80B	$1.66B	$1.53B	$1.41B	$1.30B	$1.20B	$22.42B

period to 30 Jun 2026, filed 24 Jul 2026, close 7 Aug 2026