LVS · Las Vegas Sands Corp.
$54.342026-05-17Sector: Consumer Cyclical; Industry: Gambling, Resorts & Casinos; Sub-Industry: Casinos & Gaming
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$10
-82.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($10 · $29) Analysts Range ($63 · $80) 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 |
|---|
| 2021.Q4 | $4.2B | — | -15.2% | 0.3% | −$641MM | $196MM | −$445MM | 9.2% | — | -4.3% | $14.9B | $-1.42 | — |
| 2022.Q4 | $4.1B | -2.9% | -18.7% | 0.0% | −$855MM | $475MM | −$380MM | 10.3% | — | -6.0% | $13.5B | $-1.50 | — |
| 2023.Q4 | $10.4B | 152.4% | 22.7% | 19.4% | $1.9B | $399MM | $2.3B | 7.7% | — | 14.3% | $13.0B | $1.80 | — |
| 2024.Q4 | $11.3B | 8.9% | 21.8% | 10.6% | $2.2B | −$193MM | $2.0B | 8.4% | — | 16.9% | $13.0B | $2.13 | — |
| 2025.Q4 | $13.0B | 15.2% | 23.7% | 15.7% | $2.6B | −$476MM | $2.1B | 8.3% | — | 19.6% | $13.6B | $2.40 | 11.9 |
| italics below = DCF projection · 10yr Rev CAGR: 4.5% |
| 2026.Q4 | $13.8B | +5.9% | 23.7% | 16.1% | $2.7B | −$348MM | $2.4B | 8.3% | $2.2B | 19.9% | $13.9B | $4.05 | 13.4 |
| 2027.Q4 | $14.4B | +4.5% | 21.1% | 16.5% | $2.5B | −$350MM | $2.2B | 8.4% | $1.9B | 18.0% | $14.3B | $3.74 | 14.5 |
| 2028.Q4 | $15.1B | +4.5% | 18.4% | 17.0% | $2.3B | −$471MM | $1.8B | 8.4% | $1.4B | 15.9% | $14.8B | $3.40 | 16.0 |
| 2029.Q4 | $15.7B | +4.4% | 15.8% | 17.4% | $2.1B | −$357MM | $1.7B | 8.4% | $1.2B | 13.8% | $15.1B | $3.03 | 17.9 |
| 2030.Q4 | $16.4B | +4.4% | 10.5% | 17.8% | $1.4B | −$416MM | $1.0B | 8.4% | $671MM | 9.3% | $15.5B | $2.10 | 25.9 |
|
| Term. Yr+ | $21.0B | 4.1% | 10.5% | 20.0% | $1.8B | −$844MM | $926MM | 8.6% | $9.1B | 8.6% | — | — | — |
Active scenario IV: $10 (-82.1% vs market)