Stock Analysis on Net

Las Vegas Sands Corp. (NYSE:LVS)

This company has been moved to the archive! The financial data has not been updated since October 20, 2023.

Enterprise Value to FCFF (EV/FCFF) 

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Las Vegas Sands Corp., FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net income (loss) attributable to Las Vegas Sands Corp. 1,832 (961) (1,685) 2,698 2,413
Net (income) loss attributable to noncontrolling interests from continuing operations (475) (315) (458) 606 538
Net noncash charges (2,465) 1,122 1,367 995 1,511
Changes in operating assets and liabilities 164 (89) (536) (1,261) 239
Net cash generated from (used in) operating activities (944) (243) (1,312) 3,038 4,701
Cash payments for interest, net of amounts capitalized, net of tax1 485 589 412 405 289
Capitalized Interest, net of tax2 3 15 21 8 3
Capital expenditures (651) (828) (1,330) (1,216) (949)
Proceeds from disposal of property and equipment 9 7 1 5 19
Free cash flow to the firm (FCFF) (1,098) (460) (2,208) 2,240 4,063

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Item Description The company
FCFF Free cash flow to the firm is the cash flow available to the Las Vegas Sands Corp. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. Las Vegas Sands Corp. FCFF increased from 2020 to 2021 but then slightly decreased from 2021 to 2022.

Interest Paid, Net of Tax

Las Vegas Sands Corp., interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Effective Income Tax Rate (EITR)
EITR1 21.00% 0.30% 1.70% 12.40% 11.30%
Interest Paid, Net of Tax
Cash payments for interest, net of amounts capitalized, before tax 614 591 419 462 326
Less: Cash payments for interest, net of amounts capitalized, tax2 129 2 7 57 37
Cash payments for interest, net of amounts capitalized, net of tax 485 589 412 405 289
Interest Costs Capitalized, Net of Tax
Capitalized Interest, before tax 4 15 21 9 3
Less: Capitalized Interest, tax3 1 1
Capitalized Interest, net of tax 3 15 21 8 3

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 See details »

2 2022 Calculation
Cash payments for interest, net of amounts capitalized, tax = Cash payments for interest, net of amounts capitalized × EITR
= 614 × 21.00% = 129

3 2022 Calculation
Capitalized Interest, tax = Capitalized Interest × EITR
= 4 × 21.00% = 1


Enterprise Value to FCFF Ratio, Current

Las Vegas Sands Corp., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 44,089
Free cash flow to the firm (FCFF) (1,098)
Valuation Ratio
EV/FCFF
Benchmarks
EV/FCFF, Competitors1
Airbnb Inc. 20.01
Booking Holdings Inc. 21.89
Chipotle Mexican Grill Inc.
McDonald’s Corp. 29.49
Starbucks Corp. 30.12
EV/FCFF, Sector
Consumer Services 30.30
EV/FCFF, Industry
Consumer Discretionary 76.88

Based on: 10-K (reporting date: 2022-12-31).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Las Vegas Sands Corp., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 53,831 46,945 54,882 60,584 56,136
Free cash flow to the firm (FCFF)2 (1,098) (460) (2,208) 2,240 4,063
Valuation Ratio
EV/FCFF3 27.05 13.82
Benchmarks
EV/FCFF, Competitors4
Airbnb Inc. 22.46 42.36
Booking Holdings Inc. 14.11 36.39 15.01
Chipotle Mexican Grill Inc. 51.53 50.61 146.36 56.84
McDonald’s Corp. 35.39 26.32 34.80 29.06
Starbucks Corp. 42.44 28.09 281.97 30.98 8.45
EV/FCFF, Sector
Consumer Services 27.99 31.26 115.64 25.85
EV/FCFF, Industry
Consumer Discretionary 50.20 59.78 45.72 30.57

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 See details »

2 See details »

3 2022 Calculation
EV/FCFF = EV ÷ FCFF
= 53,831 ÷ -1,098 =

4 Click competitor name to see calculations.