Las Vegas Sands Corp. logo LVS - Las Vegas Sands Corp.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 29
HOLD 20
SELL 0
STRONG
SELL
0
| PRICE TARGET: $59.78 DETAILS
HIGH: $65.00
LOW: $52.00
MEDIAN: $61.00
CONSENSUS: $59.78
UPSIDE: 34.31%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 65% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Fair Value Moderate
Trading 15.8% below fair value
Current Price $44.51
Bear Case $42.30 5.0% downside ($42.30 - $44.51) / $44.51 = -5.0% $2.35 × 18x P/E
Fair Value $52.88 18.8% upside ($52.88 - $44.51) / $44.51 = 18.8% $2.35 × 22x P/E
Bull Case $63.45 42.6% upside ($63.45 - $44.51) / $44.51 = 42.6% $2.35 × 27x P/E

Adjust Assumptions

22.5x
2.35$

Key Value Driver

Normalized P/E multiple (22x base case)

Implied Market Multiple 18.9x

Plain-Language Summary

Applying a 22x P/E to adjusted EPS of $2.35, the base-case value is $52.88 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (49 analysts) $59.78
Analyst Range $52.00 – $65.00
Divergence from AlphaVal 12%

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples