|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 57.15 USD | +0.56% |
|
-0.05% | -12.20% |
| Feb. 13 | Las Vegas Sands taps insider Patrick Dumont as CEO | RE |
| Feb. 13 | Las Vegas Sands Corp. Announces CEO Changes | CI |
Company Valuation: Las Vegas Sands Corp.
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 | 38,398 | - | - |
| Change | - | 27.74% | 0.92% | 0.45% | 18.19% | -12.75% | - | - |
| Enterprise Value (EV) 1 | 41,697 | 36,732 | 45,995 | 47,338 | 55,951 | 49,865 | 49,239 | 51,153 |
| Change | - | -11.91% | 25.22% | 2.92% | 18.19% | -10.88% | -1.25% | 3.89% |
| P/E ratio | -29.9x | 20x | 30.4x | 26.2x | 27.7x | 17.4x | 15.5x | 14.5x |
| PBR | 14.4x | - | 9x | 12.8x | 27.6x | 13.6x | 7.04x | 6.52x |
| PEG | - | -0x | -0.9x | 1.2x | 1.4x | 0.4x | 1.3x | 2.04x |
| Capitalization / Revenue | 6.79x | 8.94x | 3.57x | 3.3x | 3.38x | 2.79x | 2.66x | 2.56x |
| EV / Revenue | 9.85x | 8.94x | 4.43x | 4.19x | 4.3x | 3.62x | 3.41x | 3.41x |
| EV / EBITDA | 53x | 50.2x | 11.3x | 10.8x | 10.7x | 9.15x | 8.49x | 8.5x |
| EV / EBIT | -60.5x | -46.4x | 19.9x | 19.7x | 19.9x | 14.5x | 13.2x | 13x |
| EV / FCF | -38.9x | - | 20.8x | 28.9x | 30.2x | 16.9x | 14.2x | 23.3x |
| FCF Yield | -2.57% | - | 4.8% | 3.46% | 3.32% | 5.9% | 7.02% | 4.28% |
| Dividend per Share 2 | - | - | 0.6 | 0.8 | 1 | 1.171 | 1.301 | 1.447 |
| Rate of return | - | - | 1.22% | 1.56% | 1.54% | 2.05% | 2.28% | 2.53% |
| EPS 2 | -1.26 | 2.4 | 1.62 | 1.96 | 2.35 | 3.287 | 3.688 | 3.95 |
| Distribution rate | - | - | 37% | 40.8% | 42.6% | 35.6% | 35.3% | 36.6% |
| Net sales 1 | 4,234 | 4,110 | 10,372 | 11,298 | 13,017 | 13,764 | 14,422 | 14,999 |
| 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 | 3,443 | 3,718 | 3,929 |
| Net income 1 | -961 | 1,832 | 1,221 | 1,446 | 1,627 | 2,113 | 2,330 | 2,470 |
| Net Debt 1 | 12,941 | - | 8,924 | 10,102 | 11,943 | 11,467 | 10,842 | 12,755 |
| Reference price 2 | 37.64 | 48.07 | 49.21 | 51.36 | 65.09 | 57.15 | 57.15 | 57.15 |
| 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
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.39x | 3.62x | 9.15x | 2.05% | 38.4B | |
| 30.36x | 2.91x | 9.19x | 0.88% | 11.67B | |
| 20.5x | 0.66x | 2.5x | -.--% | 8.73B | |
| 18.15x | 2.41x | 6.75x | 5.2% | 7.37B | |
| 11.91x | 1.95x | 8.55x | 4.44% | 2.62B | |
| -71.53x | 1.43x | 11.81x | -.--% | 2.22B | |
| 16.81x | 2.82x | 7.84x | 1.29% | 1.66B | |
| 32.12x | 0.94x | 6.13x | 2.47% | 1.38B | |
| 21.09x | 1.87x | 8.65x | 0.73% | 1.24B | |
| Average | 10.76x | 2.07x | 7.84x | 1.9% | 8.37B | |
| Weighted average by Cap. | 17.34x | 2.83x | 8.12x | 1.93% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- LVS Stock
- Valuation Las Vegas Sands Corp.
Select your edition
All financial news and data tailored to specific country editions
