investorscraft@gmail.com

Intrinsic ValueLas Vegas Sands Corp. (0QY4.L)

Previous Close£52.52
Intrinsic Value
Upside potential
Previous Close
£52.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Las Vegas Sands Corp. is a leading global developer and operator of integrated resorts, specializing in high-end hospitality, gaming, and entertainment. The company's portfolio includes iconic properties such as The Venetian Macao, Marina Bay Sands, and The Venetian Resort in Las Vegas, which combine luxury accommodations, world-class gaming, retail, dining, and convention facilities. Its integrated resort model is designed to attract premium customers, leveraging cross-selling opportunities across its diverse revenue streams. Operating primarily in Macao and Singapore, Las Vegas Sands holds a dominant position in Asia's gaming and tourism sector, benefiting from strong brand recognition and strategic locations. The company's focus on non-gaming amenities, such as retail and conventions, diversifies its income and reduces reliance on volatile gaming revenues. With a reputation for innovation and scale, Las Vegas Sands remains a key player in the global travel and leisure industry, catering to both mass-market and high-net-worth clientele.

Revenue Profitability And Efficiency

Las Vegas Sands reported revenue of $11.3 billion for the period, with net income of $1.45 billion, reflecting a recovery in travel and gaming demand. The company's operating cash flow stood at $3.14 billion, supported by strong operational efficiency and cost management. Capital expenditures of $1.58 billion indicate ongoing investments in property upgrades and expansions, particularly in Macao and Singapore, to maintain competitive positioning.

Earnings Power And Capital Efficiency

The company's diluted EPS of $1.96 demonstrates its ability to generate earnings despite macroeconomic uncertainties. Las Vegas Sands benefits from high-margin operations in premium gaming and hospitality, with capital efficiency driven by its integrated resort model. The balance between reinvestment and profitability suggests disciplined capital allocation, though leverage remains a consideration given its $13.94 billion total debt.

Balance Sheet And Financial Health

Las Vegas Sands maintains a solid liquidity position with $3.65 billion in cash and equivalents, providing flexibility amid cyclical industry pressures. However, its total debt of $13.94 billion reflects significant leverage, though this is typical for capital-intensive resort operators. The company's ability to service debt is supported by strong cash flows, but refinancing risks and interest rate exposure warrant monitoring.

Growth Trends And Dividend Policy

The company's growth is tied to the recovery of Asian tourism and gaming, with Marina Bay Sands and Macao properties driving performance. Las Vegas Sands pays a dividend of $0.90 per share, signaling confidence in cash flow stability. Future expansion opportunities in new markets, such as potential developments in the U.S. or other Asian jurisdictions, could further enhance long-term growth prospects.

Valuation And Market Expectations

With a market capitalization of $28.26 billion and a beta of 0.982, Las Vegas Sands is valued as a stable player in the cyclical travel sector. Investors appear to price in a sustained recovery in Asian gaming demand, though regulatory risks in Macao and Singapore remain key considerations. The stock's valuation reflects expectations of continued revenue growth and margin expansion.

Strategic Advantages And Outlook

Las Vegas Sands' strategic advantages include its premium brand, geographic diversification, and scale in integrated resorts. The company is well-positioned to benefit from the long-term growth of Asia's middle class and tourism demand. However, regulatory scrutiny and competition in key markets pose challenges. Management's focus on non-gaming revenue and operational efficiency should support resilience in varying economic conditions.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount