What Is LVS Fair Value?
Las Vegas Sands (LVS) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Las Vegas Sands (LVS) has a composite fair value estimate of $47.57 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $45.04, suggesting the stock is fair value by 5.6%.
Data as of August 29, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$47.57
vs. current price of $45.04(+5.6%)
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 →
$82.68
+83.6%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 →
$25.37
-43.7%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 →
$7.91
-82.4%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.
$30.97
-31.2%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 $45.04 is 83.6% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.40B | $2.23B |
| Year 2 | $2.60B | $2.25B |
| Year 3 | $2.81B | $2.28B |
| Year 4 | $3.05B | $2.30B |
| Year 5 | $3.30B | $2.32B |
| Year 6 | $3.58B | $2.34B |
| Year 7 | $3.87B | $2.36B |
| Year 8 | $4.20B | $2.38B |
| Year 9 | $4.55B | $2.41B |
| Year 10 | $4.93B | $2.43B |
| Terminal Value | $104.64B | $51.61B |
What Are LVS's Key Financial Metrics?
Earnings & Growth
Current Price
$45.04
EPS (TTM)
$2.63
Forward P/E
12.8
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
$47.00
Average
$59.07
High
$71.50
Upside
+31.1%
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 $47.57. The stock is currently trading at $45.04, 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 $45.04 is 5.6% below our estimated fair value of $47.57.
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 $59.07, ranging from $47.00 to $71.50. This implies 31.1% upside from the current price.