Las Vegas Sands Corp
NYSE:LVS

Watchlist Manager
Las Vegas Sands Corp Logo
Las Vegas Sands Corp
NYSE:LVS
Watchlist
Price: 51.66 USD -1.13% Market Closed
Market Cap: 37.5B USD
Have any thoughts about
Las Vegas Sands Corp?
Write Note

Relative Value

The Relative Value of one LVS stock under the Base Case scenario is 53.61 USD. Compared to the current market price of 51.66 USD, Las Vegas Sands Corp is Undervalued by 4%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

LVS Relative Value
Base Case
53.61 USD
Undervaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
25
Median 3Y
6.7
Median 5Y
6.8
Industry
1.4
Forward
3.3
vs History
23
vs Industry
32
Median 3Y
19.6
Median 5Y
16.5
Industry
20.2
Forward
21.7
vs History
44
vs Industry
39
Median 3Y
11.3
Median 5Y
9.6
Industry
9.8
vs History
7
vs Industry
19
Median 3Y
-32.7
Median 5Y
-29.6
Industry
18.6
vs History
36
vs Industry
9
Median 3Y
9.4
Median 5Y
10
Industry
2.2
vs History
88
vs Industry
25
Median 3Y
8.9
Median 5Y
8.9
Industry
1.9
Forward
3.9
vs History
88
vs Industry
26
Median 3Y
21.2
Median 5Y
21.9
Industry
3.8
vs History
76
vs Industry
42
Median 3Y
49.5
Median 5Y
24.9
Industry
10.7
Forward
10.2
vs History
28
vs Industry
40
Median 3Y
-40.5
Median 5Y
-40.5
Industry
16.5
Forward
16.9
vs History
44
vs Industry
39
Median 3Y
13.3
Median 5Y
11.8
Industry
11.9
vs History
26
vs Industry
32
Median 3Y
-27
Median 5Y
-25
Industry
17.4
vs History
46
vs Industry
23
Median 3Y
2.6
Median 5Y
2.6
Industry
1.3

Multiples Across Competitors

LVS Competitors Multiples
Las Vegas Sands Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Las Vegas Sands Corp
NYSE:LVS
37.5B USD 3.3 24.9 11.4 17.3
IE
Flutter Entertainment PLC
LSE:FLTR
37B GBP 2 -32 42.7 60.3
AU
Aristocrat Leisure Ltd
ASX:ALL
43.3B AUD 6.6 33.2 23 23
MO
Sands China Ltd
HKEX:1928
174B HKD 3.1 21.2 12.8 19.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
147.8B HKD 3.6 17.8 17.5 17.5
US
DraftKings Inc
NASDAQ:DKNG
18.7B USD 4.1 -44.8 -82.7 -38.6
SE
Evolution AB (publ)
STO:EVO
171.3B SEK 7.2 13 9.9 11
ZA
Sun International Ltd
JSE:SUI
10.9B Zac 0 0 0 0
ZA
Tsogo Sun Gaming Ltd
JSE:TSG
10.6B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
10.2B USD 0.6 11.3 5.4 7.9
US
PENN Entertainment Inc
SWB:PN1
9.6B EUR 1.6 -18.9 38 -1 578.6
P/E Multiple
Earnings Growth P/E to Growth
US
Las Vegas Sands Corp
NYSE:LVS
Average P/E: 20.2
24.9
87%
0.3
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -32 N/A N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
33.2
59%
0.6
MO
Sands China Ltd
HKEX:1928
21.2
152%
0.1
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
88%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -44.8 N/A N/A
SE
Evolution AB (publ)
STO:EVO
13
41%
0.3
ZA
S
Sun International Ltd
JSE:SUI
Not Available
38%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
11.3
-27%
N/A
US
P
PENN Entertainment Inc
SWB:PN1
Negative Multiple: -18.9 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Las Vegas Sands Corp
NYSE:LVS
Average EV/EBITDA: 20.1
11.4
45%
0.3
IE
Flutter Entertainment PLC
LSE:FLTR
42.7
176%
0.2
AU
Aristocrat Leisure Ltd
ASX:ALL
23
59%
0.4
MO
Sands China Ltd
HKEX:1928
12.8
50%
0.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
78%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -82.7 N/A N/A
SE
Evolution AB (publ)
STO:EVO
9.9
51%
0.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
23%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
5.4
106%
0.1
US
P
PENN Entertainment Inc
SWB:PN1
38
142%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Las Vegas Sands Corp
NYSE:LVS
Average EV/EBIT: 22.4
17.3
53%
0.3
IE
Flutter Entertainment PLC
LSE:FLTR
60.3
1 731%
0
AU
Aristocrat Leisure Ltd
ASX:ALL
23
35%
0.6
MO
Sands China Ltd
HKEX:1928
19.8
73%
0.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
95%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -38.6 N/A N/A
SE
Evolution AB (publ)
STO:EVO
11
53%
0.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
24%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
7.9
13%
0.6
US
P
PENN Entertainment Inc
SWB:PN1
Negative Multiple: -1 578.6
100%
N/A

See Also

Discover More
Back to Top