|
Las Vegas Sands Corp. (LVS) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Las Vegas Sands Corp. (LVS) Bundle
Simplify Las Vegas Sands Corp. (LVS) valuation with this customizable DCF Calculator! Featuring real Las Vegas Sands Corp. (LVS) financials and adjustable forecast inputs, you can test scenarios and uncover Las Vegas Sands Corp. (LVS) fair value in minutes.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,940.0 | 4,234.0 | 4,110.0 | 10,372.0 | 11,298.0 | 15,534.8 | 21,360.4 | 29,370.6 | 40,384.6 | 55,528.8 |
| Revenue Growth, % | 0.00 | 44.01 | -2.93 | 152.36 | 8.93 | 37.50 | 37.50 | 37.50 | 37.50 | 37.50 |
| EBITDA | -356.0 | 188.0 | 351.0 | 3,920.0 | 4,055.0 | 2,316.2 | 3,184.8 | 4,379.1 | 6,021.3 | 8,279.3 |
| EBITDA, % | -12.11 | 4.44 | 8.54 | 37.79 | 35.89 | 14.91 | 14.91 | 14.91 | 14.91 | 14.91 |
| Depreciation | 997.0 | 1,041.0 | 1,036.0 | 1,327.0 | 1,368.0 | 3,374.1 | 4,639.5 | 6,379.3 | 8,771.5 | 12,060.9 |
| Depreciation, % | 33.91 | 24.59 | 25.21 | 12.79 | 12.11 | 21.72 | 21.72 | 21.72 | 21.72 | 21.72 |
| EBIT | -1,353.0 | -853.0 | -685.0 | 2,593.0 | 2,687.0 | -1,057.9 | -1,454.6 | -2,000.1 | -2,750.2 | -3,781.5 |
| EBIT, % | -46.02 | -20.15 | -16.67 | 25.00 | 23.78 | -6.81 | -6.81 | -6.81 | -6.81 | -6.81 |
| Total Cash | 2,082.0 | 1,854.0 | 6,311.0 | 5,105.0 | 3,775.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 218.0 | 202.0 | 267.0 | 484.0 | 417.0 | 840.4 | 1,155.6 | 1,588.9 | 2,184.8 | 3,004.1 |
| Account Receivables, % | 7.41 | 4.77 | 6.50 | 4.67 | 3.69 | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 |
| Inventories | 22.0 | 22.0 | 28.0 | 38.0 | 41.0 | 83.9 | 115.3 | 158.6 | 218.1 | 299.9 |
| Inventories, % | 0.75 | 0.52 | 0.68 | 0.37 | 0.36 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 |
| Accounts Payable | 89.0 | 77.0 | 89.0 | 167.0 | 164.0 | 312.2 | 429.3 | 590.3 | 811.7 | 1,116.1 |
| Accounts Payable, % | 3.03 | 1.82 | 2.17 | 1.61 | 1.45 | 2.01 | 2.01 | 2.01 | 2.01 | 2.01 |
| Capital Expenditure | -1,227.0 | -828.0 | -651.0 | -1,017.0 | -1,567.0 | -3,131.8 | -4,306.2 | -5,921.1 | -8,141.5 | -11,194.6 |
| Capital Expenditure, % | -41.73 | -19.56 | -15.84 | -9.81 | -13.87 | -20.16 | -20.16 | -20.16 | -20.16 | -20.16 |
| Tax Rate, % | 23.13 | 21.71 | 23.14 | 31.21 | 26.23 | 25.08 | 25.08 | 25.08 | 25.08 | 25.08 |
| EBITAT | -1,040.0 | -667.8 | -526.5 | 1,783.7 | 1,982.3 | -792.6 | -1,089.8 | -1,498.5 | -2,060.4 | -2,833.1 |
| Depreciation | 997.0 | 1,041.0 | 1,036.0 | 1,327.0 | 1,368.0 | 3,374.1 | 4,639.5 | 6,379.3 | 8,771.5 | 12,060.9 |
| Changes in Account Receivables | -423.4 | -315.2 | -433.3 | -595.9 | -819.3 | |||||
| Changes in Inventories | -42.9 | -31.4 | -43.3 | -59.5 | -81.8 | |||||
| Changes in Accounts Payable | 148.2 | 117.1 | 161.0 | 221.4 | 304.4 | |||||
| Capital Expenditure | -1,227.0 | -828.0 | -651.0 | -1,017.0 | -1,567.0 | -3,131.8 | -4,306.2 | -5,921.1 | -8,141.5 | -11,194.6 |
| UFCF | -1,421.0 | -450.8 | -200.5 | 1,944.7 | 1,844.3 | -868.3 | -986.1 | -1,355.9 | -1,864.4 | -2,563.5 |
| WACC, % | 7.02 | 7.04 | 7.02 | 6.87 | 6.96 | 6.98 | 6.98 | 6.98 | 6.98 | 6.98 |
| PV UFCF | -811.7 | -861.6 | -1,107.5 | -1,423.4 | -1,829.4 | |||||
| SUM PV UFCF | -6,033.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -2,614.8 | |||||||||
| Terminal Value | -52,505.4 | |||||||||
| Present Terminal Value | -37,470.6 | |||||||||
| Enterprise Value | -43,504.2 | |||||||||
| Net Debt | 9,977.0 | |||||||||
| Equity Value | -53,481.2 | |||||||||
| Diluted Shares Outstanding, MM | 737.0 | |||||||||
| Equity Value Per Share | -72.57 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real LVS financials.
- Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on Las Vegas Sands Corp.'s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- 🔍 Real-Life LVS Financials: Pre-filled historical and projected data for Las Vegas Sands Corp. (LVS).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Las Vegas Sands’ intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Las Vegas Sands’ valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template featuring Las Vegas Sands Corp. (LVS) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Las Vegas Sands Corp.'s (LVS) intrinsic value.
- Step 5: Make well-informed investment choices or create reports based on the outputs.
Why Choose This Calculator for Las Vegas Sands Corp. (LVS)?
- Accuracy: Utilizes real financial data from Las Vegas Sands for precise calculations.
- Flexibility: Allows users to easily adjust and experiment with various inputs.
- Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users with any level of financial modeling experience.
Who Should Use This Product?
- Finance Students: Master valuation techniques and apply them with real data from Las Vegas Sands Corp. (LVS).
- Academics: Integrate professional models into your coursework or research focused on the gaming industry.
- Investors: Validate your assumptions and analyze valuation outcomes for Las Vegas Sands Corp. (LVS) stock.
- Analysts: Enhance your efficiency with a customizable DCF model tailored for Las Vegas Sands Corp. (LVS).
- Small Business Owners: Understand how major public companies like Las Vegas Sands Corp. (LVS) are evaluated.
What the Template Contains
- Pre-Filled Data: Includes Las Vegas Sands Corp.'s (LVS) historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic computations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Assess Las Vegas Sands Corp.'s (LVS) profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.