What Is LVS Fair Value?
Las Vegas Sands (LVS) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Las Vegas Sands (LVS) has a composite fair value estimate of $43.91 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $44.79, suggesting the stock is fair value by 2.0%.
Data as of July 16, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$43.91
vs. current price of $44.79(-2.0%)
How Is LVS Fair Value Calculated?
Four independent models estimate what LVS is worth. Each uses different inputs and assumptions. The composite blends them by weight.
LVS Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$67.70
+51.1%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$29.92
-33.2%Overvalued
Inputs used
LVS Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$11.66
-74.0%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$34.53
-22.9%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $44.79 is 51.1% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.79B | $1.67B |
| Year 2 | $1.98B | $1.72B |
| Year 3 | $2.18B | $1.77B |
| Year 4 | $2.40B | $1.82B |
| Year 5 | $2.65B | $1.87B |
| Year 6 | $2.93B | $1.92B |
| Year 7 | $3.23B | $1.98B |
| Year 8 | $3.56B | $2.03B |
| Year 9 | $3.93B | $2.09B |
| Year 10 | $4.34B | $2.15B |
| Terminal Value | $93.23B | $46.22B |
What Are LVS's Key Financial Metrics?
Earnings & Growth
Current Price
$44.79
EPS (TTM)
$2.71
Forward P/E
12.2
Profit Margin
13.4%
Cash & Balance Sheet
Free Cash Flow
1.6B
EBITDA
4.8B
Book Value
$1.81
Total Debt
15.8B
What Do Analysts Say About LVS?
Low
$52.00
Average
$66.33
High
$78.00
Upside
+48.1%
LVS Fair Value FAQ
What is the fair value of LVS?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), LVS's estimated fair value is $43.91. The stock is currently trading at $44.79, which makes it fair value by our analysis.
How is LVS's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is LVS overvalued or undervalued?
Based on our analysis, LVS is fair value. The current price of $44.79 is 2.0% above our estimated fair value of $43.91.
What do Wall Street analysts say about LVS?
19 analysts cover Las Vegas Sands with a consensus rating of "Buy." The average price target is $66.33, ranging from $52.00 to $78.00. This implies 48.1% upside from the current price.