Las Vegas Sands (LVS)
What the price implies
A reverse DCF: instead of guessing a fair value, it asks what growth today's price already assumes. How it works.
At a market value of $23.4B, Las Vegas Sands's free cash flow of $1.9B (fiscal 2025) would need to grow about -1% a year for the stock to be worth today's price. That is close to what the company has delivered over the last 9 years.
Assumes a 9% discount rate and 3% growth after year 10, on free cash flow (operating cash flow minus capital spending) from Las Vegas Sands's SEC filings. Change any assumption, or model revenue and margins instead, in the Modeling tab, or try your own numbers in the reverse DCF calculator.
Fundamental grade
Five factors scored 1 to 9 from LVS's latest numbers, weighted into one grade. It describes the business, not whether the stock is a buy.
Key numbers
Results from SEC filings
Fiscal years, from Las Vegas Sands's 10-K filings. The deep dive has 15+ years, quarters and every line.
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $4.2B | $4.1B | $10.4B | $11.3B | $13.0B |
| Net income | -$961M | $1.8B | $1.2B | $1.4B | $1.6B |
| Free cash flow | -$1.1B | -$1.6B | $2.2B | $1.6B | $1.9B |
| EPS (diluted) | -$1.26 | $2.40 | $1.60 | $1.96 | $2.35 |
| Operating margin | -16.3% | -19.3% | 22.3% | 21.3% | 21.6% |
Where the revenue comes from
Revenue by products, fiscal 2025.
Superinvestors who own LVS
From each investor's latest 13F filing (what a 13F shows). 6 of the investors we track hold it.
| Investor | Last quarter | Value | % of portfolio | Quarter |
|---|---|---|---|---|
| Cliff Asness AQR Capital Management |
Trimmed | $268M | 0.09% | Q2 2026 |
| Ron Baron Baron Capital (BAMCO) |
Added | $175M | 0.26% | Q2 2026 |
| Joel Greenblatt Gotham Asset Management |
Added | $20M | 0.05% | Q2 2026 |
| Mario Gabelli GAMCO Investors |
Trimmed | $3M | 0.03% | Q2 2026 |
| Murray Stahl Horizon Kinetics LLC |
Added | $2M | 0.02% | Q2 2026 |
| Dodge & Cox Dodge & Cox |
Held | $1M | 0.00% | Q2 2026 |
Insider buying
Open-market purchases by Las Vegas Sands's executives and directors in the last 12 months, from SEC Form 4 filings. What insider buying tells you.
| Date | Insider | Shares | Price | Value |
|---|---|---|---|---|
| Jan 29, 2026 | Ro Khanna |
0 | $52.71 | — |
| Jan 29, 2026 | Ro Khanna |
0 | $52.71 | — |
Get an alert at your buy price
Pick the price you'd be interested at. We'll email you when LVS trades at or below it.
Free accounts get 3 price alerts. No card needed.
In the full deep dive
Questions
What growth does Las Vegas Sands's stock price imply?
At a market value of $23.4B, Las Vegas Sands would need its free cash flow to grow about -1% a year for 10 years (discounted at 9%, 3% growth after that) to be worth today's price. Over the last 9 years its free cash flow grew -4% a year.
Are Las Vegas Sands insiders buying the stock?
2 open-market insider purchases of LVS in the last 12 months, from SEC Form 4 filings.
Which superinvestors own Las Vegas Sands?
6 of the superinvestors Investingly tracks hold LVS in their latest 13F, including Cliff Asness, Ron Baron, Joel Greenblatt.
Prices and ratios as of Oct 7, 2026; statements from SEC filings. Information only, not investment advice. Superinvestor holdings come from 13F filings, which are filed up to 45 days after each quarter ends.