Fair value (multi-method)
Four independent methods triangulate what LVS is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$23.24
Method range
$5.85 – $79.70
median $46.17
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $23.24 | -53.74% |
| Exit multiple | $79.70 | +58.62% |
| Analyst target | $69.10 | +37.51% |
| Graham number | $5.85 | -88.36% |
- Forward DCF$23.24
- Exit multiple$79.70
- Analyst target$69.10
- Graham number$5.85
Stock price
$50.25
FCF / share (TTM)
$0.80
3Y FCF CAGR
-0.1%
Fair value @ hist. growth
$11.04
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
19.8%
per year over your projection horizon
Margin of safety -355.3% vs hist-growth DCF
Historical 3Y CAGR
-0.1%
Your model implies
19.8%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -0% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.6% | 16.0% | 15.0% | 13.8% | 12.5% | 11.0% |
| 7.6% | 18.8% | 17.9% | 17.0% | 15.9% | 14.8% |
| 8.6% | 21.3% | 20.6% | 19.8% | 18.9% | 18.0% |
| 9.6% | 23.7% | 23.0% | 22.4% | 21.6% | 20.8% |
| 10.6% | 25.9% | 25.3% | 24.7% | 24.1% | 23.4% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.36
Low vs growth
Net debt
$12.3B
Total debt − cash
Beta
0.81
Vs market benchmark
Frequently asked questions
Las Vegas Sands (LVS) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation