Discounted Cash Flow
LAS Vegas Sands Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $11.4b | $1.7b | $2.6b | 14.6% | $2.10 |
| 2017 | $12.9b (12.9%) | $2.8b (68.0%) | $3.7b (40.1%) | 21.8% (48.8%) | $3.54 (68.6%) |
| 2018 | $13.7b (6.6%) | $2.4b (-14.0%) | $3.8b (1.2%) | 17.6% (-19.3%) | $3.07 (-13.3%) |
| 2019 | $13.7b (0.1%) | $2.7b (11.8%) | $1.8b (-51.4%) | 19.6% (11.7%) | $3.50 (14.0%) |
| 2020 | $3.6b (-73.7%) | $-1.7b (-162.5%) | $-2.6b (-245.0%) | -46.7% (-337.6%) | $-2.21 (-163.1%) |
| 2021 | $4.2b (17.2%) | $-961.0m (43.0%) | $-570.0m (78.4%) | -22.7% (51.3%) | $-1.26 (43.0%) |
| 2022 | $4.1b (-2.9%) | $1.8b (290.6%) | $-502.0m (11.9%) | 44.6% (296.4%) | $2.40 (290.5%) |
| 2023 | $10.4b (152.4%) | $1.2b (-33.4%) | $-1.0b (-102.6%) | 11.8% (-73.6%) | $1.60 (-33.3%) |
| 2024 | $11.3b (8.9%) | $1.4b (18.4%) | $-1.6b (-54.1%) | 12.8% (8.7%) | $1.97 (23.1%) |
| 2025 | $13.0b (15.2%) | $1.6b (12.5%) | $1.9b (218.4%) | 12.5% (-2.3%) | $2.35 (19.3%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.