investorscraft@gmail.com

Intrinsic Value of Las Vegas Sands Corp. (LVS)

Previous Close$48.22
Intrinsic Value
Upside potential
Previous Close
$48.22

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. (LVS) is a global leader in the integrated resort and casino industry, operating high-end properties in key gaming markets such as Macao and Singapore. The company generates revenue primarily through gaming operations, luxury hotel accommodations, retail leasing, and entertainment offerings. Its flagship properties, including The Venetian Macao and Marina Bay Sands, cater to premium customers, blending gaming with non-gaming amenities to drive diversified income streams. LVS holds a dominant position in Asia’s gaming sector, benefiting from its scale, brand recognition, and strategic focus on mass-market and premium segments. The company’s integrated resort model differentiates it from competitors by combining gaming with convention space, retail, and dining, creating a multifaceted destination experience. Despite regulatory and macroeconomic risks in Macao, LVS maintains a strong competitive edge through its operational excellence and long-term concessions in key markets.

Revenue Profitability And Efficiency

In FY 2024, LVS reported revenue of $11.3 billion, with net income of $1.45 billion, reflecting a recovery in travel and gaming demand post-pandemic. The diluted EPS stood at $1.96, indicating improved profitability. Operating cash flow was robust at $3.2 billion, though capital expenditures of $1.58 billion highlight ongoing investments in property upgrades and expansions. The company’s ability to convert revenue into cash flow underscores its operational efficiency.

Earnings Power And Capital Efficiency

LVS demonstrates strong earnings power, driven by high-margin gaming operations and ancillary revenue streams. The company’s capital efficiency is evident in its ability to reinvest in high-return projects while maintaining profitability. With $3.65 billion in cash and equivalents, LVS has liquidity to support growth initiatives, though its total debt of $13.75 billion requires careful management to optimize leverage and interest costs.

Balance Sheet And Financial Health

LVS maintains a solid balance sheet with $3.65 billion in cash and equivalents, providing liquidity for operations and debt servicing. However, its total debt of $13.75 billion presents a leverage challenge, necessitating disciplined financial management. The company’s ability to generate consistent operating cash flow supports its debt obligations, but refinancing risks and interest rate exposure remain key considerations for long-term stability.

Growth Trends And Dividend Policy

LVS has shown resilience in post-pandemic recovery, with growth driven by rebounding tourism in Macao and Singapore. The company’s dividend policy, with a $0.80 per share payout, reflects its commitment to returning capital to shareholders while balancing reinvestment needs. Future growth may hinge on regional economic conditions, regulatory developments, and the success of ongoing property enhancements.

Valuation And Market Expectations

The market values LVS based on its recovery trajectory and long-term positioning in Asia’s gaming sector. Trading multiples reflect expectations of sustained demand recovery and margin expansion. Investor sentiment is influenced by Macao’s regulatory environment and the company’s ability to capitalize on premium gaming and non-gaming revenue opportunities.

Strategic Advantages And Outlook

LVS benefits from its premium brand, geographic diversification, and integrated resort model, which mitigates reliance on pure gaming revenue. The outlook remains cautiously optimistic, with growth tied to regional tourism recovery and operational execution. Strategic advantages include its concession rights in Macao and Singapore, though regulatory and competitive pressures require ongoing adaptability.

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