U.S. markets closed
  • S&P Futures

    3,445.00
    -4.25 (-0.12%)
     
  • Dow Futures

    28,241.00
    -27.00 (-0.10%)
     
  • Nasdaq Futures

    11,637.00
    -12.75 (-0.11%)
     
  • Russell 2000 Futures

    1,629.60
    -1.00 (-0.06%)
     
  • Crude Oil

    40.64
    0.00 (0.00%)
     
  • Gold

    1,907.50
    +2.90 (+0.15%)
     
  • Silver

    24.74
    +0.03 (+0.11%)
     
  • EUR/USD

    1.1804
    -0.0022 (-0.19%)
     
  • 10-Yr Bond

    0.8480
    +0.0320 (+3.92%)
     
  • Vix

    28.11
    -0.54 (-1.88%)
     
  • GBP/USD

    1.3068
    -0.0012 (-0.09%)
     
  • USD/JPY

    104.7100
    -0.1300 (-0.12%)
     
  • BTC-USD

    12,890.17
    +1,833.16 (+16.58%)
     
  • CMC Crypto 200

    260.03
    +3.93 (+1.53%)
     
  • FTSE 100

    5,785.65
    +9.15 (+0.16%)
     
  • Nikkei 225

    23,501.29
    +27.02 (+0.12%)
     

Las Vegas Sands Corp.'s (NYSE:LVS) Intrinsic Value Is Potentially 46% Above Its Share Price

Simply Wall St
·6 mins read

How far off is Las Vegas Sands Corp. (NYSE:LVS) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by taking the expected future cash flows and discounting them to their present value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

See our latest analysis for Las Vegas Sands

What's the estimated valuation?

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. To start off with, we need to estimate the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$2.04b

US$2.75b

US$3.29b

US$3.77b

US$4.18b

US$4.52b

US$4.82b

US$5.06b

US$5.28b

US$5.48b

Growth Rate Estimate Source

Analyst x6

Analyst x4

Est @ 19.83%

Est @ 14.55%

Est @ 10.85%

Est @ 8.26%

Est @ 6.45%

Est @ 5.18%

Est @ 4.29%

Est @ 3.67%

Present Value ($, Millions) Discounted @ 9.9%

US$1.9k

US$2.3k

US$2.5k

US$2.6k

US$2.6k

US$2.6k

US$2.5k

US$2.4k

US$2.3k

US$2.1k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$24b

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (2.2%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 9.9%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$5.5b× (1 + 2.2%) ÷ (9.9%– 2.2%) = US$73b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$73b÷ ( 1 + 9.9%)10= US$29b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$52b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of US$46.7, the company appears quite good value at a 32% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

dcf
dcf

The assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Las Vegas Sands as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 9.9%, which is based on a levered beta of 1.273. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Moving On:

Although the valuation of a company is important, it shouldn't be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. Can we work out why the company is trading at a discount to intrinsic value? For Las Vegas Sands, we've compiled three pertinent factors you should consider:

  1. Risks: Be aware that Las Vegas Sands is showing 2 warning signs in our investment analysis , and 1 of those is concerning...

  2. Future Earnings: How does LVS's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com.