What Is LVS Fair Value?
Las Vegas Sands (LVS) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Las Vegas Sands (LVS) has a composite fair value estimate of $54.32 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $37.02, suggesting the stock is undervalued by 46.7%.
Data as of October 14, 2026 (today)
Composite Fair Value
Undervalued3 of 4 models$54.32
vs. current price of $37.02(+46.7%)
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)
41% 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 →
$88.68
+139.6%Undervalued
Inputs used
DDM (Dividend Discount Model)
0% 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 →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
LVS Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
29% 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 →
$7.88
-78.7%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
29% 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.
$30.74
-17.0%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 $37.02 is 139.6% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.38B | $2.23B |
| Year 2 | $2.57B | $2.25B |
| Year 3 | $2.77B | $2.27B |
| Year 4 | $2.98B | $2.29B |
| Year 5 | $3.21B | $2.30B |
| Year 6 | $3.46B | $2.32B |
| Year 7 | $3.73B | $2.34B |
| Year 8 | $4.02B | $2.36B |
| Year 9 | $4.33B | $2.38B |
| Year 10 | $4.66B | $2.40B |
| Terminal Value | $109.45B | $56.34B |
What Are LVS's Key Financial Metrics?
Earnings & Growth
Current Price
$37.02
EPS (TTM)
$2.57
Forward P/E
10.6
Profit Margin
12.6%
Cash & Balance Sheet
Free Cash Flow
2.2B
EBITDA
4.6B
Book Value
$0.90
Total Debt
15.3B
What Do Analysts Say About LVS?
Low
$40.00
Average
$57.86
High
$71.50
Upside
+56.3%
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 $54.32. The stock is currently trading at $37.02, which makes it undervalued 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 undervalued. The current price of $37.02 is 46.7% below our estimated fair value of $54.32.
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 $57.86, ranging from $40.00 to $71.50. This implies 56.3% upside from the current price.