LVS · Las Vegas Sands Corp.
$47.122026-07-21Sector: Consumer Cyclical; Industry: Gambling, Resorts & Casinos; Sub-Industry: Casinos & Gaming
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$11
-77.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($11 · $33) Analysts Range ($62 · $77) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $10.4B | — | 22.7% | 14.3% | $2.0B | $470MM | $2.5B | 7.6% | — | 15.6% | $13.0B | $1.82 | — |
| 2024.Q4 | $10.4B | 0.0% | 22.7% | 10.6% | $2.1B | −$193MM | $1.9B | 8.4% | — | 16.2% | $13.0B | $1.82 | — |
| 2025.Q1 | $11.3B | 8.9% | 21.8% | 13.9% | $2.1B | −$390MM | $1.7B | 8.2% | — | 16.0% | $13.5B | $2.15 | — |
| 2025.Q4 | $11.3B | 0.0% | 21.8% | 15.7% | $2.1B | −$476MM | $1.6B | 8.3% | — | 15.3% | $13.6B | $2.15 | — |
| 2026.Q1 | $13.7B | 21.6% | 24.6% | 15.7% | $2.9B | −$91MM | $2.8B | 7.8% | — | 21.0% | $13.6B | $2.75 | 9.3 |
| italics below = DCF projection · 10yr Rev CAGR: 4.1% |
| 2027.Q1 | $14.3B | +4.4% | 24.6% | 16.1% | $3.0B | −$375MM | $2.6B | 8.0% | $2.4B | 21.5% | $14.0B | $4.42 | 10.7 |
| 2028.Q1 | $14.9B | +4.2% | 21.8% | 16.6% | $2.7B | −$421MM | $2.3B | 8.1% | $2.0B | 19.2% | $14.4B | $4.05 | 11.6 |
| 2029.Q1 | $15.6B | +4.1% | 19.0% | 17.0% | $2.5B | −$508MM | $1.9B | 8.1% | $1.5B | 16.8% | $14.9B | $3.66 | 12.9 |
| 2030.Q1 | $16.2B | +4.1% | 16.2% | 17.4% | $2.2B | −$463MM | $1.7B | 8.2% | $1.2B | 14.3% | $15.4B | $3.22 | 14.6 |
| 2031.Q1 | $16.9B | +4.1% | 10.5% | 17.9% | $1.5B | −$519MM | $939MM | 8.2% | $636MM | 9.3% | $15.9B | $2.17 | 21.7 |
|
| Term. Yr+ | $21.5B | 4.1% | 10.5% | 20.0% | $1.8B | −$862MM | $946MM | 8.6% | $9.5B | 8.6% | — | — | — |
Active scenario IV: $11 (-77.4% vs market)