تحلیل اختیاری محصول
با اجازه شما، از تحلیلهای محدود و حریمخصوصیمحور استفاده میکنیم تا مسیرهای پژوهشی مؤثر را بشناسیم. از ردیاب تبلیغاتی یا بازپخش نشست استفاده نمیکنیم. این انتخاب را میتوانید در تنظیمات تغییر دهید. بخوانید سیاست حفظ حریم خصوصی.
Accelerated patron absorption of newly refurbished luxury suites across The Londoner Grand, Londoner Court, and The Venetian Macao represents the primary growth catalyst,.
Consolidated operating margin declining by 300 basis points below 18.65% over a 12-month horizon.
We rate Las Vegas Sands Corp. Strong Buy, reflecting 39.64% upside to our Fair value of $51.45, underpinned by premier destination resort scale in Macau and Singapore and high-margin operational leverage,.
A Strong Buy rating indicates high-conviction mispricing where current market expectations underestimate durable enterprise earnings power and cash generation. For an ordinary investor, this recommendation represents an attractive opportunity to accumulate shares in a market-leading destination resort operator trading at a substantial discount to intrinsic worth,.3
The report was prepared at a price of $36.85 on October 5, 2026. This level sits 28.39% below our Fair value of $51.45, implying 39.64% upside to intrinsic value. Under accelerated operational execution and optimal luxury suite absorption across Macau and Singapore, the business offers reaching $71.64 per share.
The primary risk to this thesis is that prolonged suite refurbishment disruptions at The Venetian Macao extending past early 2028, coupled with adverse gaming table hold volatility, constrain high-margin resort drop,. If consolidated operating margin falls below 18.65% over the next 12 months from 21.65% in FY2025, operating profit and annual net operating profit after tax would decline by over $400 million, severely depressing cash flow and fair value,.45
The strongest driver supporting intrinsic value realization is the operational scale of the core casino engine, which generated $9,789 million in FY2025 (75.2% of net revenue) and delivers high-margin gaming table drop,. As newly upgraded suites at The Londoner and The Venetian Macao progressively return to active service through early 2028, accommodation bottlenecks will clear, expanding premium mass patron throughput and converting operating leverage into growing free cash flow and aggressive share repurchases,,.456
Casino gaming generated $9,789 million in FY2025, accounting for 75.2% of consolidated net revenue and delivering high-margin gaming drop across Cotai and Singapore,.56
Extensive renovations at The Londoner Macao and The Venetian Macao progressively unlock luxury suite inventory through early 2028, expanding premium mass capacity and spend per patron,.4
Marina Bay Sands continues to generate ~50% property EBITDA margins, delivering reliable, high-yield cash generation insulated from regional cyclicality.4
We rate Las Vegas Sands Corp. Strong Buy because its dominant Asian casino gaming platform generates substantial cash flow that is poised to accelerate as multi-year suite renovations restore luxury capacity,,.46
Las Vegas Sands Corp. develops, owns, and operates world-class integrated destination resorts featuring gaming, hospitality, dining, entertainment, retail malls, and extensive meeting and convention facilities. The company serves both leisure and business travelers across Asia, generating revenue through casino gaming, hotel accommodations, food and beverage operations, and ancillary retail leasing, backed by patron loyalty programs and customer deposits,.
The company's core operating activities are centered in two premier geographic markets: Macao and Singapore. In Macao, operating segments comprise iconic integrated resort destinations including The Venetian Macao, The Londoner Macao, The Parisian Macao, The Plaza Macao and Four Seasons Macao, and Sands Macao, supplemented by ancillary ferry and transportation operations,. In Singapore, the company owns and operates Marina Bay Sands, an internationally renowned integrated resort operating as a dedicated reportable segment,.
Under an integrated stress scenario, multiple operational and financial headwinds compound. First, if suite renovations at The Venetian Macao encounter prolonged labor or supply chain delays extending past early 2028, key lodging inventory remains offline while annual capex continues at elevated levels ($1,168 million in FY2025). Second, persistent negative table hold swings and seasonal softness, as observed in 2Q26, coupled with regional airline transport bottlenecks, would constrain gaming throughput and compress consolidated operating margins toward 18.65%. Third, servicing $16,138 million in total debt with pre-tax borrowing costs of 6.41% in an elevated interest rate climate (risk-free rate of 5.24%) would drain operating cash flows. In this severe stress case, annual diluted EPS slows to $2.50 or below, forcing management to curtail share repurchases under the $6 billion authorization and redirect capital toward debt preservation.
The downside scenario accounts for the risk that suite renovation downtime at The Venetian Macao extends past scheduled completion, while persistent adverse table hold volatility and regional airlift bottlenecks constrain premium mass visitation. Under these conditions, operating margins compress and cash generation is redirected toward balance sheet debt service.
Consolidated operating margin was 21.65% in FY2025 on $2,818 million operating income,. During 2Q26, adverse table hold and regional passenger volume softness pressured margins,. A 300 bps decline in operating margin to below 18.65% over a 12-month timeline would reduce annual NOPAT by over $400 million, impairing fair value by 24.5%.45
پنج تحولی که می‌تواند تز سرمایه‌گذاری ما را تضعیف کند.
Las Vegas Sands commands a narrow economic moat underpinned by exclusive regulatory concessions and unreplicable destination scale in the world's most lucrative gaming hubs, Macau and Singapore. In Macau, where casino gaming is strictly limited to six concessionaires, Sands China holds a premier footprint on the Cotai Strip, while in Singapore, Marina Bay Sands enjoys a legal duopoly. These statutory protections completely block outside capital from entering the market, ensuring that incremental leisure and gaming demand accrues solely to incumbent operators,.
Beyond regulatory intangibles, LVS benefits from efficient scale and physical clustering. With more than 12,000 hotel rooms, four interconnected mega-resorts on Cotai, world-class luxury shopping malls, and massive MICE convention space, the property portfolio creates an ecosystem that captures high-margin premium mass patrons,. Marina Bay Sands in Singapore complements this with structural ~50% property EBITDA margins on a fixed cost base. The economic moat is bounded at narrow rather than wide due to periodic statutory concession renewals in Macau and cyclical capital reinvestment requirements to maintain luxury relevance.
Economic profit generation is demonstrated by an ROIC of 14.12% as of 2026-10-05, which provides a comfortable positive spread of over 676 basis points above the company's computed WACC of 7.3553% and exceeds the computed moderate cost of equity of 8.581%, reflecting durable economic rent extraction from premium mass gaming and resort operations.2
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
The highlighted cell is Fair value when every assumption sits at its base level ($51.45). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $2.1B after modeled reinvestment of $374.1M, with terminal value at 81.4% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
The base scenario establishes a target of $51.45, representing an implied return of 39.6% from the analysis price of $36.85 (as of 2026-10-05) with an assessed probability of 60.0%. This modal trajectory reflects steady post-renovation patron volume recovery across Cotai, disciplined promotional reinvestment among concessionaires, and resilient property margins at Marina Bay Sands converging toward Fair value of $51.45.
An earnings beat would validate faster patron absorption of renovated luxury suites and strong operational leverage, reinforcing the trajectory toward Fair value of $51.45 and Potential value of $71.64.
In-line performance confirms steady operational execution across Cotai and Marina Bay Sands while multi-year suite refurbishments progress on schedule, keeping shares on track toward Fair value of $51.45.
A quarterly shortfall driven by prolonged suite downtime or concessionaire promotional rivalry would pressure operating margins and delay the realization of Fair value of $51.45.
Operating earnings reflect high cash conversion from destination integrated resort operations, characterized by minimal accounts receivable credit risk following the structural pivot to cash-backed premium mass gaming. Reported earnings fluctuations are primarily driven by statistical table gaming hold swings and planned suite renovation downtime rather than aggressive accounting policies or working capital distortions.
Consensus revenue and diluted EPS expectations have remained consistent following the latest financial release, reflecting market confidence in second-half operating leverage and multi-year suite refurbishment progress.
Indicates operational recovery and high-yield patron volume across Cotai properties, directly determining operating cash generation and debt service coverage.
Operating cash flow recovered to $3,023 million in FY2025, marking a dramatic structural turnaround from negative $795 million during the pandemic travel restrictions in FY2022. Free cash flow similarly expanded from negative $1,446 million in FY2022 to robust positive levels, easily covering ongoing capital expenditures ($1,168 million in FY2025). Normalized maintenance capex is modeled at 55% of FY2025 capex ($642.4 million), generating owner earnings of $2,448.6 million. In the latest reported quarter (2Q26), LVS generated $618 million in operating income and $373 million in net income, demonstrating consistent underlying cash generation across operations despite seasonal gaming hold volatility.
Return on invested capital has rebounded strongly from historical trough levels as Macau travel normalized and completed suite renovations at The Londoner Grand and Marina Bay Sands elevated spend per room,. ROIC stood at 14.12% as of 2026-10-05 and is projected to expand further as The Venetian Macao refurbishment completes in early 2028 and room inventory returns to active, high-yield service.
Current ROIC of 14.12% exceeds the company's computed WACC of 7.3553% by approximately 676 basis points, confirming positive economic spread generation across core destination resort assets.
Operating cash flow reached $3,023 million in FY2025 against operating income of $2,818 million on net revenues of $13,017 million.
| درآمد | $۱۳٬۰۱۷٬۰۰۰٬۰۰۰ |
|---|---|
| بهای تمام‌شده درآمد | $۶٬۵۳۶٬۰۰۰٬۰۰۰ |
| سود ناخالص | $۶٬۴۸۱٬۰۰۰٬۰۰۰ |
| هزینه‌های عملیاتی | $۳٬۶۶۳٬۰۰۰٬۰۰۰ |
| سود عملیاتی | $۲٬۸۱۸٬۰۰۰٬۰۰۰ |
| اقلام غیرعملیاتی و مالیات | −$۱٬۱۹۱٬۰۰۰٬۰۰۰ |
| سود خالص | $۱٬۶۲۷٬۰۰۰٬۰۰۰ |
| کل دارایی‌ها | $۲۱٬۹۲۰٬۰۰۰٬۰۰۰ |
|---|---|
| وجه نقد | $۳٬۸۴۱٬۰۰۰٬۰۰۰ |
| دارایی‌های جاری | $۴٬۸۳۲٬۰۰۰٬۰۰۰ |
| کل بدهی‌ها | $۱۹٬۹۸۶٬۰۰۰٬۰۰۰ |
| بدهی‌های جاری | $۴٬۲۲۲٬۰۰۰٬۰۰۰ |
| حقوق صاحبان سهام | $۱٬۹۳۴٬۰۰۰٬۰۰۰ |
| سود خالص | $۱٬۶۲۷٬۰۰۰٬۰۰۰ |
|---|---|
| ورودی نقد عملیاتی | $۳٬۱۴۵٬۰۰۰٬۰۰۰ |
| استهلاک و کاهش ارزش | $۱٬۴۶۴٬۰۰۰٬۰۰۰ |
| جبران خدمات مبتنی بر سهام | $۵۴٬۰۰۰٬۰۰۰ |
| جریان نقدی عملیاتی | $۳٬۰۲۳٬۰۰۰٬۰۰۰ |
| خروجی نقد عملیاتی | $۱۲۲٬۰۰۰٬۰۰۰ |
| نقد در دسترس | $۶٬۸۲۶٬۰۰۰٬۰۰۰ |
| نقد ابتدای دوره | $۳٬۷۷۵٬۰۰۰٬۰۰۰ |
| اثر نرخ ارز | $۲۸٬۰۰۰٬۰۰۰ |
| خروجی نقد سرمایه‌گذاری | $۱٬۲۱۷٬۰۰۰٬۰۰۰ |
| مخارج سرمایه‌ای | $۱٬۱۶۸٬۰۰۰٬۰۰۰ |
| سایر فعالیت‌های سرمایه‌گذاری | $۴۹٬۰۰۰٬۰۰۰ |
| خروجی نقد تأمین مالی | $۱٬۶۴۳٬۰۰۰٬۰۰۰ |
| خالص انتشار بدهی | $۱٬۸۶۳٬۰۰۰٬۰۰۰ |
| بازخرید سهام | $۲٬۲۱۷٬۰۰۰٬۰۰۰ |
| سود سهام پرداخت‌شده | $۸۳۳٬۰۰۰٬۰۰۰ |
| سایر فعالیت‌های تأمین مالی | $۴۵۶٬۰۰۰٬۰۰۰ |
| نقد پایان دوره | $۳٬۹۶۶٬۰۰۰٬۰۰۰ |
| جریان نقد سرمایه‌گذاری | −$۱٬۲۱۷٬۰۰۰٬۰۰۰ |
| جریان نقد تأمین مالی | −$۱٬۶۴۳٬۰۰۰٬۰۰۰ |
داده‌های مالی مقطعی استفاده‌شده در تحلیل 2026-10-05.
| دوره | درآمد | EBITDA | سود خالص | جریان نقدی عملیاتی | جریان نقدی آزاد | مخارج سرمایه‌ای | استهلاک و کاهش ارزش | جبران خدمات مبتنی بر سهام | بازخرید سهام | سود سهام پرداخت‌شده | خالص انتشار بدهی | جریان نقد سرمایه‌گذاری | جریان نقد تأمین مالی | نقد ابتدای دوره | نقد پایان دوره | وجه نقد و سرمایه‌گذاری‌ها | کل بدهی | حاشیه عملیاتی | ROIC | WACC | شکاف ROIC−WACC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | $ ۱۱٫۳ میلیارد | $ ۳٫۷ میلیارد | $ ۱٫۷ میلیارد | $ ۴ میلیارد | $ ۲٫۶ میلیارد | $ ۱٫۴ میلیارد | $ ۱٫۱ میلیارد | $ ۳۴ میلیون | $۰ | $ ۲٫۹ میلیارد | — | −$ ۱٫۴ میلیارد | −$ ۲٫۶ میلیارد | — | $ ۲٫۱ میلیارد | $ ۲٫۱ میلیارد | $ ۹٫۶ میلیارد | ۲۲٫۲٪ | — | ۷٫۱٪ | — |
| 2017-12-31 | $ ۱۲٫۷ میلیارد | $ ۴٫۶ میلیارد | $ ۲٫۸ میلیارد | $ ۴٫۵ میلیارد | $ ۳٫۷ میلیارد | $ ۸۳۷ میلیون | $ ۱٫۲ میلیارد | $ ۳۴ میلیون | $ ۳۷۵ میلیون | $ ۲٫۹ میلیارد | — | −$ ۸۲۲ میلیون | −$ ۳٫۵ میلیارد | $ ۲٫۱ میلیارد | $ ۲٫۴ میلیارد | $ ۲٫۴ میلیارد | $ ۹٫۶ میلیارد | ۲۷٫۲٪ | — | ۶٫۳٪ | — |
| 2018-12-31 | $ ۱۳٫۷ میلیارد | $ ۴٫۹ میلیارد | $ ۲٫۴ میلیارد | $ ۴٫۷ میلیارد | $ ۳٫۸ میلیارد | $ ۹۴۹ میلیون | $ ۱٫۱ میلیارد | $ ۳۰ میلیون | $ ۹۰۵ میلیون | $ ۳ میلیارد | — | −$ ۹۳۰ میلیون | −$ ۱٫۵ میلیارد | $ ۲٫۴ میلیارد | $ ۴٫۷ میلیارد | $ ۴٫۶ میلیارد | $ ۱۲ میلیارد | ۲۷٫۳٪ | — | ۵٫۴٪ | — |
| 2019-12-31 | $ ۱۲٫۱ میلیارد | $ ۵٫۱ میلیارد | $ ۲٫۷ میلیارد | $ ۳ میلیارد | $ ۲ میلیارد | $ ۱ میلیارد | $ ۱ میلیارد | $ ۳۵ میلیون | $ ۷۵۴ میلیون | $ ۳ میلیارد | — | −$ ۱۰۳ میلیون | −$ ۳٫۴ میلیارد | $ ۴٫۷ میلیارد | $ ۴٫۲ میلیارد | $ ۴٫۲ میلیارد | $ ۱۲٫۵ میلیارد | ۲۷٫۷٪ | — | ۵٫۶٪ | — |
| 2020-12-31 | $ ۲٫۹ میلیارد | −$ ۳۰۱ میلیون | −$ ۱٫۷ میلیارد | −$ ۱٫۳ میلیارد | −$ ۲٫۵ میلیارد | $ ۱٫۲ میلیارد | $ ۹۹۷ میلیون | $ ۲۲ میلیون | $۰ | $ ۹۱۱ میلیون | — | −$ ۱٫۳ میلیارد | $ ۵۶۰ میلیون | $ ۴٫۲ میلیارد | $ ۲٫۱ میلیارد | $ ۲٫۱ میلیارد | $ ۱۴ میلیارد | −۴۷٫۴٪ | — | — | — |
| 2021-12-31 | $ ۴٫۲ میلیارد | $ ۲۴۴ میلیون | −$ ۹۶۱ میلیون | $ ۱۵ میلیون | −$ ۸۱۳ میلیون | $ ۸۲۸ میلیون | $ ۱ میلیارد | $ ۲۲ میلیون | $۰ | $۰ | — | −$ ۸۹۵ میلیون | $ ۶۸۴ میلیون | $ ۲٫۱ میلیارد | $ ۱٫۹ میلیارد | $ ۱٫۹ میلیارد | $ ۱۴٫۸ میلیارد | −۱۶٫۳٪ | — | — | — |
| 2022-12-31 | $ ۴٫۱ میلیارد | $ ۴۰۶ میلیون | $ ۱٫۸ میلیارد | −$ ۷۹۵ میلیون | −$ ۱٫۴ میلیارد | $ ۶۵۱ میلیون | $ ۱ میلیارد | $ ۳۹ میلیون | $۰ | $۰ | $ ۱٫۱ میلیارد | $ ۴٫۲ میلیارد | $ ۱٫۱ میلیارد | $ ۱٫۹ میلیارد | $ ۶٫۴ میلیارد | $ ۹٫۳ میلیارد | $ ۱۶ میلیارد | −۱۹٫۳٪ | — | — | — |
| 2023-12-31 | $ ۱۰٫۴ میلیارد | $ ۳٫۹ میلیارد | $ ۱٫۲ میلیارد | $ ۳٫۲ میلیارد | $ ۲٫۲ میلیارد | $ ۱ میلیارد | $ ۱٫۲ میلیارد | $ ۴۴ میلیون | $ ۵۰۵ میلیون | $ ۳۰۵ میلیون | −$ ۲٫۱ میلیارد | −$ ۱٫۳ میلیارد | −$ ۳٫۲ میلیارد | $ ۶٫۴ میلیارد | $ ۵٫۲ میلیارد | $ ۵٫۱ میلیارد | $ ۱۴ میلیارد | ۲۲٫۳٪ | — | ۷٫۷٪ | — |
| 2024-12-31 | $ ۱۱٫۳ میلیارد | $ ۴٫۱ میلیارد | $ ۱٫۴ میلیارد | $ ۳٫۲ میلیارد | $ ۱٫۶ میلیارد | $ ۱٫۶ میلیارد | $ ۱٫۳ میلیارد | $ ۵۵ میلیون | $ ۱٫۸ میلیارد | $ ۵۹۰ میلیون | −$ ۳۲۶ میلیون | −$ ۱٫۶ میلیارد | −$ ۳٫۱ میلیارد | $ ۵٫۲ میلیارد | $ ۳٫۸ میلیارد | $ ۳٫۷ میلیارد | $ ۱۳٫۸ میلیارد | ۲۱٫۳٪ | — | ۸٫۴٪ | — |
| 2025-12-31 | $ ۱۳ میلیارد | $ ۴٫۵ میلیارد | $ ۱٫۶ میلیارد | $ ۳ میلیارد | $ ۱٫۹ میلیارد | $ ۱٫۲ میلیارد | $ ۱٫۵ میلیارد | $ ۵۴ میلیون | $ ۲٫۲ میلیارد | $ ۸۳۳ میلیون | $ ۱٫۹ میلیارد | −$ ۱٫۲ میلیارد | −$ ۱٫۶ میلیارد | $ ۳٫۸ میلیارد | $ ۴ میلیارد | $ ۳٫۸ میلیارد | $ ۱۶٫۱ میلیارد | ۲۱٫۶٪ | — | ۷٫۶٪ | — |
Las Vegas Sands Corp. (LVS) trades at 11.2x forward earnings against a peer median of 10.9x. Its EV/EBITDA of 7.7x compares with a peer median of 11.9x. The comparison uses 4 peers: D.R. Horton Inc., AutoZone Inc., BorgWarner Inc. and Ford Motor Company, as of 2026-10-04 to 2026-10-05.
LVS is in an active capital reinvestment phase, deploying $1,168 million in FY2025 capex and modeling explicit net reinvestment rates of 15% of NOPAT in FY2026 and 18% in FY2027 to execute comprehensive luxury suite conversions across The Londoner and The Venetian Macao.45
The global and Asian destination gaming resort industry experiences an upcycle when disposable income expands across key source feeder markets, direct international flight connectivity increases, and regulatory environments remain stable. During an upcycle, premium mass patron visitation surges, gaming table drop accelerates, hotel room occupancy and RevPAR reach peak pricing power, and high operating leverage converts incremental gross gaming revenue into expanded property EBITDA margins, as demonstrated by Marina Bay Sands achieving ~50% margins.
Downcycles in destination integrated resorts are triggered by macroeconomic deceleration in key feeder markets, geopolitical or regulatory restrictions on outbound cross-border travel, regional airline transport bottlenecks, and intense promotional reinvestment competition among local concessionaires. In a downcycle, high fixed resort operating costs and debt service requirements compress operating margins rapidly, as evidenced during FY2022 when operating cash flow turned to negative $795 million and free cash flow dropped to negative $1,446 million,.
Las Vegas Sands is uniquely positioned as the scale leader in Macau premium mass and holds a duopoly position in Singapore at Marina Bay Sands,. Its concentration of 12,000+ suites, luxury shopping malls, and MICE exhibition capacity insulates it from generic consumer cyclical fluctuations and non-gaming peers.4
High conviction is warranted by the Strong Buy rating, representing a 39.6% implied upside from the analysis price of $36.85 to the house Fair value of $51.45,. The position sizing of 4-6% balances exceptional cash generation and asset backing against cyclical leisure travel sensitivity and $16,138 million in total debt.3
Risk management focuses on sizing exposure to withstand cyclical destination travel volatility while monitoring balance sheet leverage. With total debt of $16,138 million and cash of $3,841 million, net debt is substantial at $12,297 million. However, annual operating cash flow of $3,023 million provides robust debt service coverage. Position limits should cap total portfolio exposure at 6.0%, with discipline maintained by quarterly checkpoint audits.
Trades at an attractive 11.21x forward P/E and a 28.39% discount to intrinsic Fair value of $51.45, underpinned by premier destination resort assets in Cotai and Marina Bay Sands,.3
The progressive reopening of renovated luxury suites at The Venetian Macao through early 2028 provides a tangible multi-year operational catalyst that expands premium mass table drop and lodging revenue,.4
Robust cash generation supports both recurring dividends ($0.30 per quarter) and aggressive share buybacks under a $6 billion authorization, having retired 16.3% of shares over the past 11 quarters,.4
Las Vegas Sands Corp. represents a compelling high-conviction opportunity with 39.64% upside to our Fair value of $51.45 and Potential value reaching $71.64, supported by premier integrated resort scale in Macau and Singapore.
The report-date price of $36.85 on October 5, 2026 discounts near-term suite renovation disruption while underestimating post-refurbishment earnings power, structural ~50% EBITDA margins at Marina Bay Sands, and aggressive share count reduction via a $6 billion repurchase program,,.
تز سرمایه‌گذاری، اندازه موقعیت و پرسشهای پیگیری خود را ثبت کنید. روی همین دستگاه میماند و فقط شما آن را میبینید.
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Consensus projects revenue growing from $13,017 million in FY2025 to $13,799 million in FY2026 and $14,555 million in FY2027,. If suite refurbishment downtime at The Venetian Macao extends past early 2028 and airline traffic remains constrained, 5-year revenue CAGR drops below 0%, driving free cash flow toward historical trough levels with a 28% fair value reduction.1457
LVS carries $16,138 million of total debt with pre-tax cost of debt of 6.41% and computed WACC of 7.3553%. In an elevated risk-free rate environment of 5.24%, credit spread widening of 200 bps pushes WACC above 9.36% over an 18-month horizon, compressing enterprise valuation by 31.5%.23
Capex-to-revenue exceeding 15% would indicate severe construction cost overruns or prolonged suite refurbishment phases at The Venetian Macao that fail to yield timely luxury room capacity,.
وضعیت فعلی:8.97%
هشدار در صورت> 15.0%
Operating margin compressing below 16% would demonstrate destructive promotional reinvestment escalation among Macau concessionaires or sustained adverse table hold volatility,.
وضعیت فعلی:21.65%
هشدار در صورت< 16.0%
A decline in Macau quarterly segment EBITDA below $450 million would indicate persistent quarterly hold deficits and failure to progress toward management's $700 million quarterly run-rate target,.
وضعیت فعلی:$517 million
هشدار در صورت< $450 million
A contraction in Marina Bay Sands property EBITDA margin below 42% would signal deteriorating high-value international patron visitation or operational cost inflation at Singapore's premier asset.
وضعیت فعلی:~50%
هشدار در صورت< 42.0%
| medium |
| 12 to 24 months |
| Management discipline in promotional reinvestment avoiding irrational rebate escalation, paired with superior arena and entertainment assets that draw patrons organically,.4 |
Under the moderate discount rate, $۱۲٫۳۹ comes from forecast-period earnings and $۵۰٫۱۹ from the long-term value, totaling $۶۲٫۵۸.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
Discounted forecast-period cash flows ($۱۵٫۳۳) plus discounted terminal value ($۶۷٫۱۳) minus signed per current share ($۱۸٫۹۹) equals the $۶۳٫۴۷ lens value shown above. Negative net debt is , so subtracting it raises value.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
Solve for the growth rate that makes the model value equal the report-date share price.
The bull scenario indicates a target of $71.64, reflecting an implied return of 94.4% from the analysis price of $36.85 (as of 2026-10-05) with an assessed probability of 15.0%, aligning with Potential value of $71.64. Upside is propelled by rapid patron uptake of newly renovated luxury suites, accelerating premium mass gaming table drop, favorable table hold percentages, and strong operating leverage.
Tracks the progressive return of offline lodging inventory to active service, directly driving lodging revenue and premium mass table gaming drop.
Monitors whether incumbent concessionaires engage in margin-dilutive player incentive wars or maintain disciplined player reinvestment allowances.
Measures high-margin gaming drop and luxury patron spending at Singapore destination assets on their largely fixed cost structure.
Drives annual diluted share count reduction, directly accelerating diluted EPS growth above net income expansion.
| $15.28B |
| $15.89B |
| $16.37B |
| Revenue growth | 6.0% | 5.5% | 5.0% | 4.0% | 3.0% |
| Operating margin | 21.8% | 22.4% | 22.8% | 23.0% | 23.0% |
| Operating income | $3.01B | $3.26B | $3.48B | $3.66B | $3.77B |
| Tax rate | 17.1% | 17.1% | 17.1% | 17.1% | 17.1% |
| NOPAT | $2.49B | $2.70B | $2.89B | $3.03B | $3.12B |
| Reinvestment | $374.08M | $486.52M | $346.65M | $242.45M | $187.29M |
| Reinvestment rate (of NOPAT) | 15.0% | 18.0% | 12.0% | 8.0% | 6.0% |
| Free cash flow to firm | $2.12B | $2.22B | $2.54B | $2.79B | $2.93B |
| Terminal growth | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% |
Las Vegas Sands maintains an aggressive, multi-pronged capital allocation program focused on high-return asset upgrades, debt service, and substantial shareholder distributions. In FY2025, the company deployed $1,168 million in capital expenditures toward transformational suite renovations at The Londoner and The Venetian Macao,. Simultaneously, management repurchased $2,217 million of stock in FY2025 and $787 million in 2Q26 under a newly authorized $6.0 billion board share repurchase program,, having retired 16.3% of outstanding shares over 11 consecutive quarters. The company also pays a recurring quarterly dividend of $0.30 per share ($1.20 annualized). Total debt of $16,138 million with pre-tax borrowing costs of 6.41% is supported by $3,841 million in cash and robust operational cash generation.
Management repurchased $787 million of stock in 2Q26, utilizing a newly approved $6.0 billion board authorization, bringing cumulative 11-quarter share retirements to 16.3% of outstanding shares,, reducing diluted shares from 693.0 million in FY2025 to 647.7 million.
Annual share count reduction CAGR of -1.36% significantly exceeds minimal stock-based compensation of $54 million, directly amplifying diluted EPS growth.
Total outstanding debt stands at $16,138 million as of FY2025 with pre-tax cost of debt of 6.41%, against cash of $3,841 million.
Annual interest expenses of $746 million absorb a notable portion of operating profits, keeping the credit profile sensitive to elevated sovereign yields.
| حاشیه سود |
|---|
| LVS | Las Vegas Sands Corp. | $23.9B | 11.2x | 1.7x | 7.7x | 122.9% | — |
| DHI | D.R. Horton Inc. | $37.8B | 11.7x | 1.1x | 10.5x | 12.6% | 13.0% |
| AZO | AutoZone Inc. | $45.2B | 14.5x | 2.2x | 13.3x | — | 20.0% |
| BWA | BorgWarner Inc. | $12.3B | 10.2x | 0.9x | 6.9x | 8.1% | 10.6% |
| F | Ford Motor Company | $48.2B | 6.2x | 0.3x | 24.8x | -18.3% | 1.9% |
| negative |
| Uneven recovery in international and regional direct flight capacities into Macau and surrounding transit hubs introduces external logistical frictions that limit short-term patron arrival surges. |
| > 15.0% of revenue |
| Audit suite refurbishment budgets at The Venetian Macao for cost overruns and lower intermediate cash flow projections.5 |
| Consolidated Operating Margin | < 16.0% | Downgrade conviction and trim holding if margin compression is caused by promotional rebate wars rather than transient hold volatility,.45 |
| Share Repurchase Execution | < $250M repurchased per quarter during share price weakness | Review capital allocation discipline and management's commitment to the $6.0B board buyback authorization.4 |
