US · LVS
Las Vegas Sands Corp.
- Sector
- Consumer Cyclical · Gambling, Resorts & Casinos
- Headquarters
- Las Vegas, NV 89109
- Website
- sands.com
Price · as of 2025-12-31
$53.79
Market cap 38.35B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $41.84 | -22.22% |
| Intrinsic Value(DCF) | $467.41 | +768.95% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $53.38 | -0.77% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $34.73 | $81.99 | $358.58 | $18.38 | $80.38 |
| 2012 | $36.04 | $29.44 | $269.35 | $1.13 | $48.27 |
| 2013 | $61.30 | $47.25 | $194.93 | $0.00 | $86.64 |
| 2014 | $38.01 | $37.31 | $50.52 | $0.00 | $48.87 |
| 2015 | $39.50 | $29.39 | $6.11 | $0.00 | $0.00 |
| 2016 | $43.82 | $33.53 | $6.16 | $0.00 | $9.85 |
| 2017 | $64.69 | $46.53 | $9.48 | $0.00 | $72.91 |
| 2018 | $53.33 | $42.28 | $12.15 | $0.00 | $47.87 |
| 2019 | $51.09 | $37.50 | $9.37 | $0.00 | $0.00 |
| 2020 | $59.32 | $36.70 | $0.00 | $0.00 | $141.98 |
| 2021 | $34.59 | $30.23 | $0.00 | $0.00 | $0.00 |
| 2022 | $53.39 | $117.02 | $0.77 | $0.00 | $0.00 |
| 2023 | $49.50 | $50.79 | $9,039.03 | $7.27 | $246.29 |
| 2024 | $44.14 | $33.81 | $2,793.87 | $1.58 | $32.93 |
| 2025 | $56.36 | $41.84 | $1,179.42 | $0.00 | $53.38 |
AI valuation
Our deep-learning model estimates Las Vegas Sands Corp.'s (LVS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $41.84
- Current price
- $53.79
- AI upside
- -22.22%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$467.41
+768.95% upside
Graham-Dodd
—
— upside
Graham Formula
$53.38
-0.77% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| LVS | Las Vegas Sands Corp. | $53.79 | 38.35B | -22% | +769% | — | -1% | 20.87 | 24.49 | 2.99 | 11.39 | 104.89 | 38.29 | 28.18% | 23.73% | 12.50% | 83.42% | 19.38% | 8.76% | 10.15 | 4.14 | 1.14 | 1.09 | 2.73 | 1990.00% | 1522.00% | 185.00% | 4.25% | 0.67 | 12.31% | 2.14% | 44.60% | 7.83% | 16.59 | 30.98 | 3.94 | 2.54 |
| CCL | Carnival Corporation & pl… | $31.55 | 43.61B | +36% | +145% | -38% | -5% | 16.08 | 3.61 | 1.67 | 10.19 | 39.93 | 4.22 | 29.62% | 16.84% | 10.37% | 25.63% | 11.86% | 5.48% | 2.28 | 3.32 | 0.32 | 0.20 | 3.77 | 4028.00% | 640.00% | 10100.00% | 5.87% | 0.47 | 6.93% | 0.00% | 0.00% | 3.61% | 15.72 | 27.03 | 2.65 | 1.40 |
| CMG | Chipotle Mexican Grill, I… | $37.22 | 49.21B | +11% | -60% | -79% | -59% | 31.95 | 17.33 | 4.11 | 24.41 | 1182.13 | 17.47 | 22.35% | 16.84% | 12.88% | 47.36% | 16.68% | 16.88% | 3.48 | — | 1.23 | 1.09 | 4.01 | 270.00% | 541.00% | -423.00% | 2.95% | 1.78 | 15.73% | 0.00% | 0.00% | 4.94% | 28.81 | 39.97 | 4.85 | 6.97 |
| CPRT | Copart, Inc. | $38.09 | 36.87B | +38% | -39% | -55% | -27% | 27.36 | 4.61 | 9.12 | 17.84 | 201.57 | 4.92 | 45.18% | 36.51% | 33.41% | 18.53% | 31.78% | 16.72% | 0.01 | — | 8.25 | 8.13 | -1.27 | 1357.00% | 968.00% | 2799.00% | 2.91% | 2.63 | 28.22% | 0.00% | 0.00% | 3.03% | 22.20 | 30.61 | 8.11 | 31.50 |
| CUK | Carnival Corporation & pl… | $31.47 | 41.31B | +36% | +146% | -38% | -5% | 15.94 | 3.58 | 1.65 | 10.14 | 39.58 | 4.18 | 29.62% | 16.84% | 10.37% | 25.63% | 11.86% | 5.48% | 2.28 | 3.32 | 0.32 | 0.20 | 3.77 | 4028.00% | 640.00% | 10100.00% | 5.93% | 0.47 | 6.93% | 0.00% | 0.00% | 3.64% | 15.63 | 26.87 | 2.63 | 1.40 |
| DHI | D.R. Horton, Inc. | $160.39 | 46.69B | 0% | -59% | -30% | -90% | 13.61 | 2.02 | 1.42 | 10.71 | — | 2.03 | 23.70% | 12.92% | 10.47% | 14.48% | 12.52% | 10.02% | 0.25 | — | 17.39 | 1.75 | 0.63 | -1932.00% | -693.00% | 6219.00% | 6.73% | 1.74 | 12.16% | 1.01% | 13.80% | 9.79% | 11.72 | 15.79 | 1.51 | 6.42 |
| EBAY | eBay Inc. | $90.86 | 41.07B | -11% | -21% | -94% | -22% | 20.06 | 8.68 | 3.61 | 15.61 | 197.59 | 270.54 | 71.45% | 20.51% | 18.30% | 40.85% | 24.82% | 10.80% | 1.60 | 9.26 | 1.10 | 0.91 | 1.93 | 1015.00% | 795.00% | -1508.00% | 4.15% | 0.47 | 20.92% | 1.33% | 26.60% | 7.57% | 19.54 | 26.79 | 4.01 | 2.94 |
| FLUT | Flutter Entertainment plc | $106.14 | 18.6B | +18% | +643% | — | — | -46.65 | 2.10 | 1.16 | 11.79 | — | -1.38 | 45.19% | 6.25% | -1.89% | -4.44% | 6.18% | -1.51% | 1.42 | 1.72 | 0.95 | 0.41 | 4.32 | -82083.00% | 1662.00% | 1467.00% | 5.68% | 0.23 | 6.52% | 0.00% | 0.00% | 0.00% | 29.26 | 27.77 | 1.83 | 1.64 |
| JD | JD.com, Inc. | $26.53 | 37.65B | +15% | +321% | +2% | +108% | 10.10 | 1.88 | 0.39 | 6.48 | 13.20 | 2.67 | 9.79% | 3.34% | 3.57% | 18.96% | 32.71% | 6.73% | 0.38 | 13.38 | 1.29 | 0.88 | -0.39 | 7651.00% | 684.00% | 1207.00% | 9.81% | 0.19 | 43.14% | 1.83% | 18.50% | 10.93% | 7.92 | 6.93 | 0.26 | 2.86 |
| TCOM | Trip.com Group Limited | $52.62 | 34.39B | -8% | +275% | -32% | +88% | 17.20 | 2.08 | 5.56 | 17.29 | 25.42 | 4.31 | 81.25% | 26.60% | 32.02% | 13.01% | 11.49% | 7.46% | 0.28 | 8.17 | 1.51 | 1.33 | -0.54 | 6766.00% | 1973.00% | -1105.00% | 6.42% | 0.27 | 17.76% | 0.00% | 0.00% | 4.82% | 18.32 | 13.65 | 4.87 | 2.66 |
| YUM | Yum! Brands, Inc. | $168.16 | 46.69B | -16% | -52% | — | -45% | 29.05 | -6.18 | 5.51 | 20.30 | 446.03 | -4.92 | 46.17% | 30.80% | 18.98% | -20.82% | 48.65% | 20.89% | -1.63 | 5.06 | 1.35 | 1.02 | 4.02 | 651.00% | 881.00% | 1446.00% | 3.62% | 1.33 | 41.99% | 1.74% | 50.60% | 4.00% | 22.33 | 34.47 | 6.88 | 2.65 |
About Las Vegas Sands Corp.
Las Vegas Sands Corp., together with its subsidiaries, develops, owns, and operates integrated resorts in Asia and the United States. It owns and operates The Venetian Macao Resort Hotel, the Londoner Macao, The Parisian Macao, The Plaza Macao and Four Seasons Hotel Macao, Cotai Strip, and the Sands Macao in Macao, the People's Republic of China; and Marina Bay Sands in Singapore. The company also owns and operates The Venetian Resort Hotel Casino on the Las Vegas Strip; and the Sands Expo and Convention Center in Las Vegas, Nevada. Its integrated resorts feature accommodations, gaming, entertainment and retail malls, convention and exhibition facilities, celebrity chef restaurants, and other amenities. Las Vegas Sands Corp. was founded in 1988 and is based in Las Vegas, Nevada.
- CEO
- Daniel J. Briggs
- Employees
- 39.9K
- Beta
- 0.89
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($467.41 ÷ $53.79) − 1 = +768.95% (DCF, example).