Grufity logoGrufity logo

LVS

46.80USD-0.90(-1.89%)Market Closed

Las Vegas Sands Corp

Market Summary

USD46.80-0.90Market Closed
-1.89%

LVS Alerts

LVS Stock Price

RSI Chart

Valuation

Market Cap

28.3B

Price/Earnings

15.09

Price/Sales

7.08

Price/Cashflow

-38.4

MarketCap/EBT

-20.23

Price/Sales

Profitability

EBT Margin

-35.02%

Return on Equity

49.67%

Return on Assets

8.75%

Fundamentals

Revenue

Revenue (TTM)

4.0B

Revenue Y/Y

17.27%

Revenue Q/Q

-3.83%

Earnings

Earnings (TTM)

1.9B

Earnings Y/Y

35.05%

Earnings Q/Q

17.59%

Price Action

52 Week Range

28.8849.30
(Low)(High)

Last 7 days

4.8%

Last 30 days

16.3%

Last 90 days

28.6%

Trailing 12 Months

27.4%

Financial Health

Current Ratio

1.83

Debt/Equity

3.64

Debt/Cashflow

-0.05

Investor Care

Dividend Yield

2.53%

Shares Dilution (1Y)

0.02%

Diluted EPS (TTM)

2.45

Peers (Alternatives to Las Vegas Sands)

View All Peers In Detail
NameMkt Capsorted ascendingRevenuePrice %, 1MReturns, 1YP/EP/SRev 1-YrInc 1-Yr
LARGE-CAP
51.8B
19.3B
8.00% 3.04%
29.73
2.89
66.59% 361.03%
36.6B
8.2B
5.94% -4.34%
34.04
4.48
68.63% 2653.85%
28.3B
4.0B
16.30% 27.38%
15.09
7.08
-5.66% 265.17%
14.1B
-
10.28% -11.56%
4.35
1.19
81.84% 95.35%
MID-CAP
9.5B
10.6B
14.24% -47.08%
-6.43
0.91
25.03% -3.95%
7.2B
1.3B
-8.27% -19.27%
20.34
5.84
35.43% 46.40%
6.7B
1.6B
-1.29% -10.80%
19.33
4.32
5.99% 85.11%
6.2B
3.5B
3.86% -4.80%
11.05
1.77
18.50% 65.33%
2.4B
1.7B
7.85% -7.11%
8.61
1.47
7.91% 113.49%
SMALL-CAP
1.5B
468.4M
1.85% 15.50%
18.91
3.38
36.69% 32.94%
1.2B
431.2M
29.29% 342.77%
35.73
3.25
65.06% 370.62%
1.2B
931.1M
-6.90% -12.16%
12.57
1.24
7.95% 17.03%
1.0B
768.9M
-1.68% -21.05%
17.04
1.35
155.01% 126.58%
231.1M
434.1M
0.86% -48.88%
9.53
0.53
18.60% -31.64%

Financials for Las Vegas Sands

Income Statement (Last 12 Months)
(In Millions)
Description(%) Q/Q2022Q32022Q22022Q12021Q42021Q3
Revenue3.8%4,0013,8533,9814,2344,241
  S&GA Expenses1.8%858843824831850
Earnings Before Taxes17.7%-1,401.00-1,702.00-1,684.00-1,474.00-1,448.00
Net Income7.4%1,8781,7491,847-961.00-1,137.00
Balance Sheet
(In Millions)
Description(%) Q/Q2022Q32022Q22022Q12021Q42021Q3
Assets-2.7%21,46922,05922,24720,05919,892
  Current Assets-8.3%6,2076,7706,7255,5105,228
    Cash Equivalents-5.1%6,1256,4526,4301,8501,644
  Inventory-4.2%2324232222
  Net PPE-1.9%11,28411,49811,70911,85011,932
Liabilities-0.9%17,68817,84417,57017,81117,463
  Current Liabilities67.6%3,3912,0232,1392,5652,487
  Long Term Debt3.3%13,75013,31014,35015,06015,090
Shareholder's Equity-9.8%3,7814,1914,5291,9962,102
  Retained Earnings-11.4%1,8532,0922,382-148.00-25.00
  Additional Paid-In Capital0.2%6,6756,6656,6566,6466,639
Accumulated Depreciation-9,438----
Shares Outstanding0%764764764764764
Minority Interest-595.8%-119.0024148252327
* denotes actual numbers (not divided by Millions)
Cashflow (Last 12 Months)
(In Millions)
Description(%) Q/Q2022Q32022Q22022Q12021Q42021Q3
Cashflow From Operations10.9%-738.00-828.00-555.00-243.00-341.00
  Share Based Compensation20.0%4235272219
Cashflow From Investing3.5%-793.00-822.00-690.00-832.00-890.00
Cashflow From Financing-0.7%5,9736,0185,556863547
  Dividend PaymentsNaN%00
  Buy Backs-0
* denotes actual numbers (not divided by Millions)

Risks

What is the probability of a big loss on LVS?

86.5%


Probability that Las Vegas Sands stock will be more than 20% underwater in next one year

61.9%


Probability that Las Vegas Sands stock will be more than 30% underwater in next one year.

35%


Probability that Las Vegas Sands stock will be more than 40% underwater in next one year.
*Calculated based on probability distribution of losses observed in actual data in the last 5 years.

How does LVS drawdown profile look like?

Y-axis is the maximum loss one would have experienced if Las Vegas Sands was unfortunately bought at previous high price.

Returns

Cumulative Returns on LVS

4.1%


10-Year Cumulative Returns

4.8%


7-Year Cumulative Returns

-5.3%


5-Year Cumulative Returns

-9.0%


3-Year Cumulative Returns

What are the long-term rolling returns for LVS?

FIve years rolling returns for Las Vegas Sands.

Which funds bought or sold LVS recently?

View All Details
Datesorted ascendingFund NameType% Chg$ Change$ Held% Portfolio
2022-11-23
Eagle Bay Advisors LLC
UNCHANGED
-
-168
-
-%
2022-11-23
Toroso Investments, LLC
ADDED
6.1
86,000
549,000
0.02%
2022-11-22
CVA Family Office, LLC
ADDED
61.11
2,000
5,000
-%
2022-11-22
TEACHERS RETIREMENT SYSTEM OF THE STATE OF KENTUCKY
NEW
-
15,438,000
15,438,000
0.18%
2022-11-22
IHT Wealth Management, LLC
NEW
-
269,000
269,000
0.02%
2022-11-22
National Asset Management, Inc.
SOLD OFF
-100
-228,000
-
-%
2022-11-21
CALIFORNIA STATE TEACHERS RETIREMENT SYSTEM
REDUCED
-1.04
2,030,000
21,292,000
0.04%
2022-11-21
FourThought Financial, LLC
UNCHANGED
-
-
2,000
-%
2022-11-18
Industrial Alliance Investment Management Inc.
NEW
-
50,000
50,000
-%
2022-11-18
RIVER & MERCANTILE ASSET MANAGEMENT LLP
REDUCED
-3.41
389,000
5,395,000
1.03%

1–10 of 43

Latest Funds Activity

Are funds buying LVS calls or puts?
Are funds bullish or bearish(Calls - Puts)?
No. of funds that own LVS

Las Vegas Sands News

Investor's Business Daily

These China Stocks Continue Rebound On Easing Covid Restrictions.39 hours ago

LVS Fair Value

Las Vegas Sands fair value in different scenarios

The table shows the Fair Value estimates for Las Vegas Sands for various scenarios. Disclaimer: These are just estimations from a model. None of the models are good at predicting the future. Please dont buy or sell stocks based on these outputs.
Fair ValueVery PessimisticPessimisticBase CaseOptimisticVery Optimistic
Very Low Inflation

6.27

-86.60%

8.38

-82.09%

9.14

-80.47%

12.64

-72.99%

14.98

-67.99%

Current Inflation

5.96

-87.26%

7.73

-83.48%

8.38

-82.09%

11.41

-75.62%

13.41

-71.35%

Very High Inflation

5.55

-88.14%

6.94

-85.17%

7.45

-84.08%

9.93

-78.78%

11.56

-75.30%

Historical Las Vegas Sands Fair Value Estimates


Recent SEC filings of Las Vegas Sands

View All Filings
Date Filed Form Type Document
Nov 30, 2022
8-K
Current Report
Nov 29, 2022
8-K
Current Report
Nov 28, 2022
8-K
Current Report
Oct 24, 2022
8-K
Current Report
Oct 21, 2022
10-Q
Quarterly Report
Oct 19, 2022
8-K
Current Report
Sep 14, 2022
8-K
Current Report

Latest Insider Trading transactions for LVS

Filter Transactions
Datesorted ascendingNameBuy/Sell$ ValueAvg. Price# SharesTitle
2022-05-12
LEVI DAVID F
ACQUIRED
174,993
30.14
5,806
-
2022-05-12
Forman Charles D
ACQUIRED
174,993
30.14
5,806
-
2022-05-12
Mao Yibing
ACQUIRED
174,993
30.14
5,806
-
2022-05-12
Chafetz Irwin
ACQUIRED
174,993
30.14
5,806
-
2022-05-12
Jordan Nora M.
ACQUIRED
174,993
30.14
5,806
-
2022-05-12
Kramer Lewis
ACQUIRED
174,993
30.14
5,806
-
2022-05-12
KOPPELMAN CHARLES
ACQUIRED
174,993
30.14
5,806
-
2022-05-12
Chau Micheline
ACQUIRED
174,993
30.14
5,806
-
2022-04-26
Dumont Patrick
SOLD (Taxes)
-233,659
34.75
-6,724
President & COO
2022-04-26
Dumont Patrick
ACQUIRED
-
-
27,611
President & COO

1–10 of 50

Robert G. Goldstein
44700
Las Vegas Sands Corp., together with its subsidiaries, develops, owns, and operates integrated resorts in Asia and the United States. It owns and operates The Venetian Macao Resort Hotel, the Londoner Macao, The Parisian Macao, The Plaza Macao and Four Seasons Hotel Macao, Cotai Strip, and the Sands Macao in Macao, the People's Republic of China; and Marina Bay Sands in Singapore. The company also owns and operates The Venetian Resort Hotel Casino on the Las Vegas Strip; and the Sands Expo and Convention Center in Las Vegas, Nevada. Its integrated resorts feature accommodations, gaming, entertainment and retail malls, convention and exhibition facilities, celebrity chef restaurants, and other amenities. Las Vegas Sands Corp. was founded in 1988 and is based in Las Vegas, Nevada.

LVS Income Statement

2022-09-30
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
shares in Millions, $ in Millions
3 Months Ended9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Revenues:    
Net revenues$ 1,005$ 857$ 2,993$ 3,226
Operating expenses:    
Provision for credit losses83149
General and administrative238223694667
Corporate5364167169
Pre-opening461115
Development261310859
Depreciation and amortization260262780775
Amortization of leasehold interests in land14144242
Loss on disposal or impairment of assets24818
Total operating expenses1,1821,1733,6193,777
Operating loss(177)(316)(626)(551)
Other income (expense):    
Interest income381563
Interest expense, net of amounts capitalized(183)(157)(501)(469)
Other income (expense)2(12)(29)(19)
Loss on modification or early retirement of debt0(137)0(137)
Loss from continuing operations before income taxes(320)(621)(1,100)(1,173)
Income tax (expense) benefit(60)27(172)19
Net loss from continuing operations(380)(594)(1,272)(1,154)
Income from operations of discontinued operations, net of tax0994675
Gain on disposal of discontinued operations, net of tax002,8610
Adjustment to gain on disposal of discontinued operations, net of tax(1)0(4)0
Net income (loss) from discontinued operations, net of tax(1)992,90375
Net income (loss)(381)(495)1,631(1,079)
Net loss attributable to noncontrolling interests from continuing operations142127370241
Net income (loss) attributable to Las Vegas Sands Corp.$ (239)$ (368)$ 2,001$ (838)
Earnings (loss) per share - basic and diluted:    
Loss from continuing operations, per basic share$ (0.31)$ (0.61)$ (1.18)$ (1.20)
Income from discontinued operations, net of tax, per basic share00.133.800.10
Basic (in usd per share)(0.31)(0.48)2.62(1.10)
Loss from continuing operations, per diluted share(0.31)(0.61)(1.18)(1.20)
Income from discontinued operations, net of tax, per diluted share00.133.800.10
Diluted (in usd per share)$ (0.31)$ (0.48)$ 2.62$ (1.10)
Weighted average shares outstanding:    
Basic (in shares)764764764764
Diluted (in shares)764764764764
Casino [Member]    
Revenues:    
Net revenues$ 637$ 533$ 1,973$ 2,241
Operating expenses:    
Cost of revenue4104511,3231,603
Rooms [Member]    
Revenues:    
Net revenues123100315311
Operating expenses:    
Cost of revenue4140125124
Food and Beverage [Member]    
Revenues:    
Net revenues8242198148
Operating expenses:    
Cost of revenue8355221186
Mall [Member]    
Revenues:    
Net revenues119165416469
Operating expenses:    
Cost of revenue16175348
Convention, Retail and Other [Member]    
Revenues:    
Net revenues44179157
Operating expenses:    
Cost of revenue$ 27$ 21$ 73$ 62

LVS Balance Sheet

2022-09-30
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
$ in Millions
Sep. 30, 2022
Dec. 31, 2021
Current assets:  
Cash and cash equivalents$ 5,836$ 1,854
Restricted cash and cash equivalents016
Accounts receivable, net of provision for credit losses of $209 and $232210202
Inventories2322
Prepaid expenses and other138113
Current assets of discontinued operations held for sale03,303
Total current assets6,2075,510
Loan receivable1,2080
Property and equipment, net11,28411,850
Restricted cash2890
Deferred income taxes, net165297
Leasehold interests in land, net2,0342,166
Intangible assets, net6219
Other assets, net220217
Total assets21,46920,059
Current liabilities:  
Accounts payable9177
Construction payables178227
Other accrued liabilities1,2851,334
Income taxes payable32332
Current maturities of long-term debt1,51474
Current liabilities of discontinued operations held for sale0821
Total current liabilities3,3912,565
Other long-term liabilities368352
Deferred income taxes150173
Long-term debt13,77914,721
Total liabilities17,68817,811
Commitments and contingencies (Note 10)
Equity:  
Preferred stock, $0.001 par value, 50 shares authorized, zero shares issued and outstanding00
Common stock, $0.001 par value, 1,000 shares authorized, 833 shares issued, 764 shares outstanding11
Treasury stock, at cost, 69 shares(4,481)(4,481)
Capital in excess of par value6,6756,646
Accumulated other comprehensive loss(148)(22)
Retained earnings (deficit)1,853(148)
Total Las Vegas Sands Corp. stockholders’ equity3,9001,996
Noncontrolling interests(119)252
Total equity3,7812,248
Total liabilities and equity$ 21,469$ 20,059