investorscraft@gmail.com

Intrinsic ValueLas Vegas Sands Corp. (LCR.DE)

Previous Close44.46
Intrinsic Value
Upside potential
Previous Close
44.46

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 global leader in the integrated resort and casino industry, operating high-profile properties in Macao and Singapore, including The Venetian Macao, Marina Bay Sands, and The Parisian Macao. The company’s revenue model is anchored in premium gaming, luxury accommodations, and large-scale entertainment and convention facilities, catering to both leisure and business travelers. Its resorts combine gaming with high-end retail, fine dining, and world-class entertainment, creating a diversified revenue stream. In Macao, the company holds a dominant position in the Cotai Strip, while Marina Bay Sands is a landmark destination in Singapore. The firm’s strategic focus on Asia, where gaming demand remains robust, strengthens its competitive edge. Las Vegas Sands differentiates itself through scale, brand prestige, and operational excellence, though it faces regulatory risks in its key markets. The company’s ability to attract high-net-worth patrons and corporate clients underpins its market leadership.

Revenue Profitability And Efficiency

In its latest fiscal year, Las Vegas Sands reported revenue of EUR 11.3 billion, with net income of EUR 1.45 billion, reflecting strong demand in its Asian markets. The company’s operating cash flow stood at EUR 3.2 billion, demonstrating efficient cash generation. Capital expenditures of EUR -1.57 billion indicate ongoing investments in property upgrades and expansions, which are critical for maintaining competitiveness in the luxury resort segment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of EUR 1.96 highlights its earnings capability, supported by high-margin gaming and hospitality operations. Despite significant debt (EUR 13.94 billion), Las Vegas Sands maintains a solid cash position (EUR 3.65 billion), providing liquidity for debt servicing and strategic initiatives. The firm’s capital allocation prioritizes growth in Asia while balancing shareholder returns.

Balance Sheet And Financial Health

Las Vegas Sands carries a substantial debt load (EUR 13.94 billion), though its cash reserves (EUR 3.65 billion) and strong cash flow mitigate near-term refinancing risks. The balance sheet reflects the capital-intensive nature of the industry, with long-term investments in integrated resorts. The company’s leverage is manageable given its stable revenue streams and market-leading assets.

Growth Trends And Dividend Policy

The company’s growth is tied to the recovery of tourism and gaming in Asia, particularly Macao and Singapore. Las Vegas Sands pays a dividend of EUR 0.37 per share, signaling a commitment to shareholder returns despite its reinvestment needs. Future expansion opportunities may include new markets in Asia, contingent on regulatory approvals.

Valuation And Market Expectations

With a market cap of EUR 29.99 billion and a beta of 1.125, Las Vegas Sands is viewed as a higher-risk, high-reward investment tied to the cyclical gaming sector. Investors expect sustained recovery in Asian travel and gaming demand, though regulatory and macroeconomic uncertainties remain key valuation factors.

Strategic Advantages And Outlook

Las Vegas Sands benefits from its premier assets in Macao and Singapore, which are difficult to replicate. The company’s focus on non-gaming revenue diversification provides resilience against gaming volatility. Long-term growth depends on Asia’s economic recovery and potential new market entries, though regulatory scrutiny remains a challenge. Operational excellence and brand strength position it well for sustained leadership.

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