Valuation Las Vegas Sands Corp.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2026-03-13 EDT			5-day change	1st Jan Change
53.68 ^USD	0.00%		+0.15%	-17.53%

03-11	Consumer Cos Down as Oil Gains Revive Inflation Worries -- Consumer Roundup	DJ
02-13	Las Vegas Sands taps insider Patrick Dumont as CEO	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	28,756	36,732	37,071	37,236	44,008	36,066	-	-
Change	-	27.74%	0.92%	0.45%	18.19%	-18.05%	-	-
Enterprise Value (EV) ¹	41,697	36,732	45,995	47,338	55,951	47,520	46,879	48,699
Change	-	-11.91%	25.22%	2.92%	18.19%	-15.07%	-1.35%	3.88%
P/E ratio	-29.9x	20x	30.4x	26.2x	27.7x	16.7x	14.9x	13.6x
PBR	14.4x	-	9x	12.8x	27.6x	11.1x	6.69x	3.46x
PEG	-	-0x	-0.9x	1.2x	1.4x	0.5x	1.2x	1.42x
Capitalization / Revenue	6.79x	8.94x	3.57x	3.3x	3.38x	2.62x	2.5x	2.4x
EV / Revenue	9.85x	8.94x	4.43x	4.19x	4.3x	3.45x	3.25x	3.25x
EV / EBITDA	53x	50.2x	11.3x	10.8x	10.7x	8.72x	8.08x	8.09x
EV / EBIT	-60.5x	-46.4x	19.9x	19.7x	19.9x	14x	12.8x	12.4x
EV / FCF	-38.9x	-	20.8x	28.9x	30.2x	16.1x	13.6x	22.2x
FCF Yield	-2.57%	-	4.8%	3.46%	3.32%	6.19%	7.37%	4.5%
Dividend per Share ²	-	-	0.6	0.8	1	1.171	1.276	1.447
Rate of return	-	-	1.22%	1.56%	1.54%	2.18%	2.38%	2.7%
EPS ²	-1.26	2.4	1.62	1.96	2.35	3.206	3.606	3.95
Distribution rate	-	-	37%	40.8%	42.6%	36.5%	35.4%	36.6%
Net sales ¹	4,234	4,110	10,372	11,298	13,017	13,755	14,409	15,004
EBITDA ¹	786	732	4,085	4,379	5,232	5,448	5,801	6,018
EBIT ¹	-689	-792	2,313	2,402	2,818	3,401	3,673	3,928
Net income ¹	-961	1,832	1,221	1,446	1,627	2,097	2,324	2,470
Net Debt ¹	12,941	-	8,924	10,102	11,943	11,454	10,812	12,633
Reference price ²	37.64	48.07	49.21	51.36	65.09	53.68	53.68	53.68
Nbr of stocks (in thousands)	763,974	764,141	753,329	725,009	676,113	671,878	-	-
Announcement Date	1/26/22	1/25/23	1/24/24	1/29/25	1/28/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LAS VEGAS SANDS CORP.	16.74x	3.45x	8.72x	2.18%	36.07B
WYNN RESORTS, LIMITED	19.7x	2.63x	8.43x	1%	10.32B
MGM RESORTS INTERNATIONAL	22.6x	0.7x	2.65x	-.--%	9.38B
GENTING SINGAPORE LIMITED	15.38x	1.95x	5.33x	6.17%	6.26B
KANGWON LAND, INC.	11.45x	1.75x	7.66x	4.61%	2.42B
SJM HOLDINGS LIMITED	-64.2x	1.36x	11.3x	-.--%	1.99B
MONARCH CASINO & RESORT, INC.	17.06x	2.92x	8.07x	1.2%	1.8B
TABCORP HOLDINGS LIMITED	38.97x	1.05x	6.64x	2.65%	1.57B
PARADISE CO., LTD.	17.23x	1.59x	7.36x	0.9%	979M
Average	10.55x	1.94x	7.35x	2.08%	7.87B
Weighted average by Cap.	15.88x	2.63x	7.53x	2.06%