Previous Close | $48.22 |
Intrinsic Value | $172.85 |
Upside potential | +258% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |