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: $58.13 DETAILS
HIGH: $63.00
LOW: $47.00
MEDIAN: $60.50
CONSENSUS: $58.13
UPSIDE: 52.93%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 65% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Moderate
Trading 28.1% below fair value
Current Price $38.01
Bear Case $42.30 11.3% upside ($42.30 - $38.01) / $38.01 = 11.3% $2.35 × 18x P/E
Fair Value $52.88 39.1% upside ($52.88 - $38.01) / $38.01 = 39.1% $2.35 × 22x P/E
Bull Case $63.45 66.9% upside ($63.45 - $38.01) / $38.01 = 66.9% $2.35 × 27x P/E

Adjust Assumptions

22.5x
2.35$

Key Value Driver

Normalized P/E multiple (22x base case)

Implied Market Multiple 16.2x

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) $58.13
Analyst Range $47.00 – $63.00
Divergence from AlphaVal 9%

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