Las Vegas Sands Corp. (LVS) DCF Valuation

Las Vegas Sands Corp. (LVS) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Las Vegas Sands Corp. (LVS) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

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
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 12,127.0 2,940.0 4,234.0 4,110.0 10,372.0 12,066.0 14,036.6 16,329.1 18,995.9 22,098.4
Revenue Growth, % 0 -75.76 44.01 -2.93 152.36 16.33 16.33 16.33 16.33 16.33
EBITDA 5,515.0 -356.0 188.0 351.0 3,920.0 2,030.5 2,362.2 2,747.9 3,196.7 3,718.8
EBITDA, % 45.48 -12.11 4.44 8.54 37.79 16.83 16.83 16.83 16.83 16.83
Depreciation 1,165.0 997.0 1,041.0 1,036.0 1,327.0 2,560.5 2,978.7 3,465.2 4,031.2 4,689.5
Depreciation, % 9.61 33.91 24.59 25.21 12.79 21.22 21.22 21.22 21.22 21.22
EBIT 4,350.0 -1,353.0 -853.0 -685.0 2,593.0 -530.0 -616.6 -717.3 -834.4 -970.7
EBIT, % 35.87 -46.02 -20.15 -16.67 25 -4.39 -4.39 -4.39 -4.39 -4.39
Total Cash 4,226.0 2,082.0 1,854.0 6,311.0 5,105.0 7,207.5 8,384.7 9,754.1 11,347.1 13,200.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 844.0 218.0 202.0 267.0 484.0
Account Receivables, % 6.96 7.41 4.77 6.5 4.67
Inventories 37.0 22.0 22.0 28.0 38.0 63.2 73.6 85.6 99.6 115.8
Inventories, % 0.3051 0.7483 0.5196 0.68127 0.36637 0.52413 0.52413 0.52413 0.52413 0.52413
Accounts Payable 149.0 89.0 77.0 89.0 167.0 237.7 276.5 321.7 374.2 435.3
Accounts Payable, % 1.23 3.03 1.82 2.17 1.61 1.97 1.97 1.97 1.97 1.97
Capital Expenditure -1,018.0 -1,227.0 -828.0 -651.0 -1,017.0 -2,300.5 -2,676.2 -3,113.3 -3,621.8 -4,213.3
Capital Expenditure, % -8.39 -41.73 -19.56 -15.84 -9.81 -19.07 -19.07 -19.07 -19.07 -19.07
Tax Rate, % 31.21 31.21 31.21 31.21 31.21 31.21 31.21 31.21 31.21 31.21
EBITAT 3,260.1 -1,040.0 -667.8 -526.5 1,783.7 -398.3 -463.4 -539.0 -627.1 -729.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 2,675.1 -689.0 -450.8 -200.5 1,944.7 -340.2 -251.8 -292.9 -340.8 -396.4
WACC, % 8.32 8.35 8.37 8.35 8.23 8.33 8.33 8.33 8.33 8.33
PV UFCF
SUM PV UFCF -1,272.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -404
Terminal Value -6,391
Present Terminal Value -4,284
Enterprise Value -5,556
Net Debt 8,924
Equity Value -14,480
Diluted Shares Outstanding, MM 765
Equity Value Per Share -18.93

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.

No products were found matching.