Las Vegas Sands Corp. Financial Ratios — LVS Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	21.68	20.44	31.32	38.19	28.02	25.84	44.35	39.65	49.64	-41.3	-38.68	62.34	30.53	41.3	72.73
Return on Assets (%)	7.21	6.86	10.27	12.6	9.1	8.12	13.65	11.16	11.8	-7.66	-4.7	8.7	5.57	6.81	7.64
Return on Capital (%)	7.95	7.31	10.03	12.28	9.72	9.06	- -	12.62	13.18	- -	- -	- -	8.85	10.21	11.65
Return on Invested Capital (%)	11.75	12.28	16.81	20.19	14.55	13.99	- -	18.99	15.94	- -	- -	- -	9.92	12.3	14.64
Gross Margin (%)	47.69	45.47	45.41	46.89	47.66	49.55	50.27	49.2	49.71	27.93	37.98	40.15	49.82	48.87	49.79
EBITDA Margin (%)	35.11	31.74	32.54	35.68	33.9	34.25	36.93	36.81	37.53	-8.47	10.72	7.81	34.91	33.94	35.56
Operating Margin (%)	26.2	23.37	24.93	28.33	25.02	24.05	27.44	28.46	28.7	-44.25	-15.19	-18.73	22.71	21.83	23.73
Incremental Operating Margin (%)	43.63	7.86	31.52	85.89	41.71	51.08	53.6	41.46	26.65	- -	- -	- -	49.9	11.99	36.24
Pretax Margin (%)	22.26	18.53	22.83	26.28	22.43	20.09	23.99	24.23	29.69	-63.81	-34.81	-33.75	17.11	17.35	17
Profit Margin (%)	16.58	13.69	16.75	19.48	16.82	14.9	22.06	17.58	22.25	-57.31	-22.7	44.57	11.77	12.8	12.5
Net Income to Common Margin (%)	15.9	13.69	16.75	19.48	16.82	14.9	22.06	17.58	22.25	-57.31	-22.7	44.57	11.77	12.8	12.5
Effective Tax Rate (%)	10.11	8.76	6.01	6.39	9	10.56	- -	11.27	12	- -	- -	- -	19.38	10.61	15.68
Dvd Payout Ratio (%)	0.53	154.54	43.41	55.06	96.47	123.32	79.16	85.38	79.49	-38.63	- -	- -	18.59	28.67	39.57
Sustainable Growth Rate (%)	21.56	-11.15	17.72	17.16	0.99	-6.03	9.24	5.8	10.18	-57.25	-38.68	62.34	24.85	29.46	43.95

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	10,033	10,230	9,760	9,993	9,344	9,595	9,640	11,985	12,492	14,004	14,795	15,978	14,029	13,752	15,784
ST Debt	456	98	378	100	95	167	296	111	70	75	74	2,031	1,900	3,160	1,128
LT Debt	9,577	10,132	9,383	9,893	9,249	9,428	9,344	11,874	12,422	13,929	14,721	13,947	12,129	10,592	14,656
Total Debt/EBITDA	3.04	2.9	2.18	1.92	2.36	2.49	2.05	2.37	2.74	-56.24	32.59	49.78	3.87	3.59	3.41
Net Debt/EBITDA	1.86	2.18	1.37	1.25	1.81	1.93	1.54	1.45	1.82	-47.88	28.5	30.12	2.46	2.63	2.58
Total Debt/EBIT	4.07	3.93	2.84	2.42	3.2	3.54	2.76	3.07	3.59	-10.76	-23.01	-20.75	5.96	5.58	5.11
Net Debt/EBIT	2.49	2.97	1.79	1.57	2.45	2.75	2.07	1.88	2.38	-9.16	-20.13	-12.55	3.79	4.1	3.87
EBITDA to Interest Expense	11.68	13.67	16.52	18.99	14.95	14.09	14.37	11.33	10.14	-0.48	0.73	0.46	4.43	5.27	6.21
EBITDA-CapEx/Interest Expense	11.68	13.67	16.35	18.99	14.95	13.92	14.37	11.33	10.02	-0.48	0.71	0.27	4.13	5.26	6.1
EBIT to Interest Expense	8.72	10.06	12.66	15.08	11.03	9.89	10.68	8.76	7.75	-2.49	-1.04	-1.1	2.88	3.39	4.14
Interest Expense	283	259	271	274	265	274	327	446	449	523	621	702	818	727	746
Common Equity/Total Assets	35.29	31.86	33.73	32.27	32.68	30.18	31.35	25.21	22.36	14.29	9.95	17.61	18.91	13.96	7.25
Long-Term Debt/Equity (%)	101.46	117.02	98.76	109.67	109.87	125.77	122.51	176.04	190.9	393.7	654.85	381.48	295.54	335.19	757.81
Long-Term Debt/Capital (%)	49.18	53.64	48.71	52.03	52.07	55.16	54.11	63.4	65.38	79.4	86.38	71.03	66.89	62.63	82.72
Long-Term Debt/Total Assets (%)	43.05	45.72	41.29	44.26	44.33	46.06	45.17	52.66	53.55	66.94	73.39	63.28	55.69	51.25	66.86
Total Debt/Equity (%)	106.29	118.15	102.73	110.78	111	128	126.39	177.69	191.98	395.82	658.14	437.04	341.84	435.19	816.13
Total Debt/Capital (%)	51.52	54.16	50.67	52.56	52.61	56.14	55.83	63.99	65.75	79.83	86.81	81.38	77.37	81.32	89.08
Total Debt/Total Assets (%)	45.1	46.16	42.95	44.7	44.79	46.88	46.6	53.16	53.85	67.3	73.76	72.5	64.42	66.54	72.01
Net Debt to Equity	64.95	89.13	64.84	71.91	85.12	99.61	94.68	108.78	127.03	336.97	575.67	264.41	217.45	319.68	617.53
Net Debt/Capital (%)	39.37	47.13	39.33	41.83	45.98	49.9	48.63	52.1	55.95	77.12	85.2	72.56	68.5	76.17	86.06
EBITDA	3,304	3,533	4,481	5,204	3,962	3,860	4,700	5,053	4,551	-249	454	321	3,621	3,834	4,629
EBITDA-CapEx	3,304	3,533	4,435	5,204	3,962	3,813	4,700	5,053	4,498	-249	443	192	3,381	3,821	4,554
Operating Income (Loss)	2,466	2,601	3,433	4,132	2,924	2,711	3,492	3,907	3,480	-1,301	-643	-770	2,355	2,466	3,089

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.56	0.96	1.15	1.3	0.88	0.76	0.82	1.47	1.31	0.74	0.72	1.62	1.15	0.63	0.91
Current Ratio	2.16	1.71	1.76	1.92	1.46	1.1	1.08	1.76	1.65	2.03	2.15	1.73	1.31	0.74	1.14
Quick Ratio	2.1	1.65	1.71	1.86	1.4	1.03	1.03	1.7	1.57	0.83	0.8	1.69	1.26	0.7	1.09
CFO/Avg Current Liab	1.04	1.19	1.54	1.66	1.34	1.53	1.58	1.54	0.95	-0.43	0.01	-0.25	0.78	0.63	0.6
Common Equity/Total Assets	35.29	31.86	33.73	32.27	32.68	30.18	31.35	25.21	22.36	14.29	9.95	17.61	18.91	13.96	7.25
Long-Term Debt/Equity (%)	101.46	117.02	98.76	109.67	109.87	125.77	122.51	176.04	190.9	393.7	654.85	381.48	295.54	335.19	757.81
Long-Term Debt/Capital (%)	49.18	53.64	48.71	52.03	52.07	55.16	54.11	63.4	65.38	79.4	86.38	71.03	66.89	62.63	82.72
Long-Term Debt/Total Assets (%)	43.05	45.72	41.29	44.26	44.33	46.06	45.17	52.66	53.55	66.94	73.39	63.28	55.69	51.25	66.86
Total Debt/Equity (%)	106.29	118.15	102.73	110.78	111	128	126.39	177.69	191.98	395.82	658.14	437.04	341.84	435.19	816.13
Total Debt/Capital (%)	51.52	54.16	50.67	52.56	52.61	56.14	55.83	63.99	65.75	79.83	86.81	81.38	77.37	81.32	89.08
Total Debt/Total Assets (%)	45.1	46.16	42.95	44.7	44.79	46.88	46.6	53.16	53.85	67.3	73.76	72.5	64.42	66.54	72.01
CFO/Total Liabilities	20.79	22.64	33.57	36.25	27.79	31.17	34.79	29.75	18.2	-7.6	0.08	-4.32	18.26	18.3	15.13
CFO/CapEx	26,624.96	- -	96.78	- -	- -	86.04	- -	- -	57.32	- -	1.36	-6.16	13.45	246.46	40.31
Altman's Z-Score	2.55	2.72	4.27	3.68	2.96	3.13	3.89	3.02	3.21	1.74	1.24	1.53	2.36	2.38	2.73

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	9.16	7.05	7.69	8.91	8.41	11.03	18.3	20.48	15.45	5.36	18.65	17.53	27.62	25.08	22.46
Days Sales Outstanding	39.83	51.75	47.47	40.96	43.39	33.1	19.94	17.83	23.63	68.03	19.57	20.83	13.21	14.55	16.25
Inventory Turnover	146.4	153.92	175.17	185.27	144.48	127.78	152.51	193.72	169.42	71.83	119.36	98.4	157.73	146.25	150.25
Days Inventory Outstanding	2.49	2.37	2.08	1.97	2.53	2.86	2.39	1.88	2.15	5.08	3.06	3.71	2.31	2.5	2.43
Accounts Payable Turnover	45.27	57.72	66.59	66.8	54.7	47.61	42.27	39.95	37.31	17.68	31.64	29.71	40.74	34.92	36.95
Accounts Payable Turnover Days	8.06	6.32	5.48	5.46	6.67	7.67	8.63	9.14	9.78	20.64	11.54	12.29	8.96	10.45	9.88
Cash Conversion Cycle	34.26	47.79	44.07	37.46	39.24	28.29	13.7	10.57	16	52.47	11.09	12.25	6.57	6.6	8.8
Inventory to Cash Days	37.33	49.37	45.38	38.99	40.86	30.24	17.55	15.94	21.47	62.95	16.51	17.12	10.9	12.06	13.82
Inventories	35	44	42	42	43	46	37	35	37	22	22	28	38	41	46
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	35	44	42	42	43	46	37	35	37	22	22	28	38	41	46

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	31,332	38,050	64,571	46,427	34,837	42,461	54,828	40,339	52,747	45,534	28,757	36,725	37,055	36,789	43,930
- Cash & Cash Equivalents	3,903	2,513	3,600	3,506	2,179	2,128	2,419	4,648	4,226	2,082	1,854	6,311	5,105	3,650	3,841
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1,588	1,597	1,835	1,807	1,601	1,319	1,141	1,061	1,320	565	252	-225	-14	276	344
+ Total Debt	10,033	10,230	9,760	9,993	9,344	9,595	9,640	11,985	12,492	14,004	14,795	15,978	14,029	13,752	15,784
Enterprise Value	39,050	47,363	72,566	54,720	43,603	51,247	63,190	48,737	62,333	58,021	41,950	46,167	45,965	47,167	56,217
Total Capital	19,472	18,888	19,261	19,013	17,762	17,091	17,267	18,730	18,999	17,542	17,043	19,634	18,133	16,912	17,718
Total Debt/Capital (%)	51.52	54.16	50.67	52.56	52.61	56.14	55.83	63.99	65.75	79.83	86.81	81.38	77.37	81.32	89.08
Total Debt / EV	0.26	0.22	0.13	0.18	0.21	0.19	0.15	0.25	0.2	0.24	0.35	0.35	0.31	0.29	0.28
EV/Sales	4.15	4.26	5.27	3.75	3.73	4.55	4.96	3.55	5.14	19.74	9.91	11.23	4.43	4.17	4.32
EV/EBITDA	11.82	13.4	16.2	10.51	11.01	13.28	13.44	9.65	13.7	- -	92.4	143.82	12.69	12.3	12.14
EV/EBIT	15.84	18.21	21.14	13.24	14.91	18.9	18.1	12.47	17.91	- -	- -	- -	19.52	19.13	18.2
EV/Cash Flow to Firm	13.39	14.38	15.46	10.75	11.78	11.95	12.92	9.56	18.16	- -	66.18	- -	11.83	12.24	15.39
EV/Free Cash Flow to Firm	13.39	14.38	15.31	10.75	11.78	11.82	12.92	9.56	17.88	- -	65.05	405.18	11.14	12.2	15.08
Diluted Market Cap	34,689	38,062	65,172	46,994	34,967	42,472	55,036	40,911	53,230	45,534	28,757	36,725	37,104	37,852	45,107
Diluted Enterprise Value	42,408	47,375	73,166	55,288	43,733	51,258	63,398	49,309	62,816	58,021	41,950	46,167	46,014	48,230	57,394
EV per Share	53.26	57.46	88.64	68.55	54.87	64.46	80.09	62.89	81.59	75.94	54.91	60.43	61.04	65.85	83.3
TTM Sales	9,411	11,131	13,770	14,584	11,688	11,271	12,728	13,729	12,127	2,940	4,234	4,110	10,372	11,298	13,017
TTM EBITDA	3,304	3,533	4,481	5,204	3,962	3,860	4,700	5,053	4,551	-249	454	321	3,621	3,834	4,629
TTM Operating Income	2,466	2,601	3,433	4,132	2,924	2,711	3,492	3,907	3,480	-1,301	-643	-770	2,355	2,466	3,089
TTM Cash Flow to Firm	2,917	3,294	4,694	5,089	3,700	4,289	4,892	5,097	3,433	-782	634	-15	3,886	3,854	3,652
TTM Free Cash Flow to Firm	2,917	3,294	4,740	5,089	3,700	4,336	4,892	5,097	3,486	-782	645	114	4,126	3,867	3,727

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	13.03	12.45	14.53	9.72	10.11	10.38	12.11	8.7	17.22	-34.71	1,106.04	-55.14	10.7	11.77	14.56
EV/EBIT	15.84	18.21	21.14	13.24	14.91	18.9	18.1	12.47	17.91	- -	- -	- -	19.52	19.13	18.2
Enterprise Value	39,050	47,363	72,566	54,720	43,603	51,247	63,190	48,737	62,333	58,021	41,950	46,167	45,965	47,167	56,217
Low Price	36.05	34.72	47.95	49.82	36.53	34.88	51.35	47.39	50.89	33.3	33.75	28.88	43.77	36.62	30.18
EV/Sales	4.15	4.26	5.27	3.75	3.73	4.55	4.96	3.55	5.14	19.74	9.91	11.23	4.43	4.17	4.32
EV/EBITDA	11.82	13.4	16.2	10.51	11.01	13.28	13.44	9.65	13.7	- -	92.4	143.82	12.69	12.3	12.14
Price/Earnings	20.8	24.42	28.12	16.5	17.77	25.28	19.6	16.95	19.73	- -	- -	20.05	30.31	26.11	27.64
Price/Earnings Average	21.45	25.08	21.3	20.21	20.75	23.95	17.15	22.07	17.26	-23.63	-39.16	16.24	33.31	24.24	20.98
Price/Earnings High	24.85	32.85	28.26	25.05	24.96	30	20.36	26.53	20.1	-33.68	-53.08	20.74	40.39	28.77	29.92
Price/Earnings Low	17.55	18.37	17.1	14.14	14.8	16.51	14.48	15.44	14.54	-15.1	-26.83	12.04	26.96	18.61	12.82
Price/Book Value	3.99	5.39	8.42	6.44	5.11	6.87	8.45	7.1	10.17	15.32	14.41	9.46	9	12.76	27.63
Price/Book Value Average	4.12	5.53	6.38	7.88	5.97	6.51	7.4	9.24	8.89	13.39	18.86	7.67	9.89	11.85	20.97
Price/Book Value High	4.77	7.25	8.46	9.77	7.18	8.16	8.78	11.11	10.36	19.09	25.56	9.79	11.99	14.06	29.9
Price/Book Value Low	3.37	4.05	5.12	5.51	4.26	4.49	6.25	6.46	7.5	8.56	12.92	5.69	8	9.1	12.81
Price/Tangible Book Value	4.03	5.44	8.54	6.51	5.16	6.99	8.57	7.19	10.25	15.45	14.55	9.62	10.53	15.73	43.2
Price/Tangible Book Value Average	4.16	5.59	6.47	7.98	6.03	6.62	7.5	9.36	8.97	13.5	19.04	7.79	11.57	14.61	32.78
Price/Tangible Book Value High	4.82	7.32	8.58	9.89	7.25	8.3	8.91	11.25	10.45	19.25	25.8	9.95	14.03	17.34	46.75
Price/Tangible Book Value Low	3.4	4.09	5.19	5.58	4.3	4.57	6.33	6.54	7.56	8.63	13.04	5.78	9.36	11.21	20.03
Price/Sales	3.31	3.34	4.71	3.21	2.99	3.77	4.32	2.98	4.39	15.49	6.79	8.94	3.57	3.34	3.46
Price/Sales Average	3.41	3.43	3.57	3.94	3.49	3.57	3.78	3.88	3.84	13.54	8.89	7.24	3.92	3.1	2.62
Price/Sales High	3.95	4.5	4.73	4.88	4.2	4.47	4.49	4.66	4.47	19.31	12.05	9.24	4.75	3.68	3.74
Price/Sales Low	2.79	2.52	2.86	2.75	2.49	2.46	3.2	2.71	3.24	8.65	6.09	5.37	3.17	2.38	1.6
Price/Cash Flow	11.69	12.17	14.61	9.7	10.1	10.49	12.11	8.7	17.52	-34.71	1,917.13	-46.2	11.47	11.78	14.88
Price/Cash Flow Average	12.06	12.5	11.07	11.88	11.79	9.94	10.6	11.33	15.33	-30.34	2,509.06	-37.42	12.61	10.94	11.29
Price/Cash Flow High	13.97	16.37	14.68	14.72	14.19	12.45	12.59	13.62	17.85	-43.26	3,400.82	-47.79	15.28	12.99	16.1
Price/Cash Flow Low	9.86	9.16	8.88	8.31	8.41	6.85	8.95	7.92	12.92	-19.39	1,719	-27.75	10.2	8.4	6.9
Price/Free Cash Flow Average	13.44	12.78	11.01	11.91	11.8	9.84	10.6	11.33	15.06	-30.34	1,447.54	-44.67	11.76	10.93	11.05
Price/Free Cash Flow High	15.56	16.74	14.6	14.76	14.2	12.32	12.59	13.62	17.55	-43.26	1,962.01	-57.05	14.26	12.97	15.76
Price/Free Cash Flow Low	10.99	9.36	8.83	8.33	8.42	6.78	8.95	7.92	12.69	-19.39	991.73	-33.13	9.52	8.39	6.75
EV/Sales Average	4.25	4.35	4.13	4.47	4.23	4.35	4.43	4.44	4.6	17.79	12	9.54	4.79	3.94	3.5
EV/Sales High	4.8	5.43	5.29	5.4	4.94	5.25	5.13	5.21	5.22	23.55	15.16	11.54	5.62	4.51	4.6
EV/Sales Low	3.63	3.41	3.43	3.3	3.23	3.24	3.84	3.29	4	12.9	9.21	7.67	4.04	3.24	2.51
EV/EBITDA Average	12.12	13.69	12.7	12.52	12.48	12.7	11.99	12.05	12.24	-210.04	111.96	122.1	13.71	11.62	9.86
EV/EBITDA High	13.67	17.12	16.27	15.14	14.57	15.33	13.9	14.15	13.91	-278.09	141.42	147.77	16.1	13.28	12.93
EV/EBITDA Low	10.34	10.74	10.55	9.24	9.54	9.46	10.4	8.93	10.65	-152.32	85.85	98.15	11.56	9.55	7.05
EV/EBIT Average	16.23	18.6	16.58	15.77	16.91	18.08	16.13	15.59	16.01	-40.2	-79.05	-50.9	21.08	18.06	14.77
EV/EBIT High	18.31	23.26	21.23	19.06	19.74	21.83	18.71	18.31	18.2	-53.22	-99.85	-61.6	24.75	20.65	19.37
EV/EBIT Low	13.85	14.58	13.77	11.63	12.93	13.47	14	11.55	13.93	-29.15	-60.62	-40.92	17.78	14.85	10.57
Last Price	42.73	46.16	78.87	58.16	43.84	53.41	69.49	52.05	69.04	59.6	37.64	48.07	49.21	51.36	65.09
High Price	51.05	62.09	79.25	88.28	61.59	63.38	72.2	81.45	70.34	74.29	66.77	49.73	65.58	56.61	70.45
Enterprise Value Average	40,032	48,387	56,909	65,155	49,448	49,015	56,333	60,901	55,724	52,300	50,829	39,193	49,640	44,544	45,624
Enterprise Value High	45,151	60,495	72,877	78,764	57,708	59,173	65,328	71,522	63,326	69,245	64,205	47,436	58,292	50,928	59,835
Enterprise Value Low	34,152	37,933	47,252	48,063	37,794	36,516	48,877	45,125	48,466	37,928	38,978	31,506	41,869	36,609	32,656

Shares Outstanding	733	824	819	798	795	795	789	775	764	764	764	764	753	716	675
Diluted Weighted Avg Shares	812	825	826	808	798	795	792	786	771	764	764	764	754	737	693
Basic Weighted Avg Shares	728	806	822	806	797	795	792	786	771	764	764	764	752	735	691
Revenue per Share	12.92	13.8	16.75	18.09	14.67	14.18	16.07	17.47	15.73	3.85	5.54	5.38	13.79	15.37	18.84
EBITDA per Share	4.54	4.38	5.45	6.46	4.97	4.86	5.93	6.43	5.9	-0.33	0.59	0.42	4.82	5.22	6.7
Operating Income per Share	3.39	3.23	4.17	5.13	3.67	3.41	4.41	4.97	4.51	-1.7	-0.84	-1.01	3.13	3.36	4.47
Basic EPS, GAAP	2.05	1.89	2.8	3.52	2.47	2.11	3.55	3.07	3.5	-2.21	-1.26	2.4	1.62	1.97	2.35
Basic EPS from Cont Ops	2.59	2.33	3.59	4.45	2.99	2.55	4.12	3.75	4.11	-2.49	-1.92	-2.02	1.9	2.38	2.7
Diluted EPS, GAAP	1.84	1.85	2.79	3.52	2.46	2.11	3.55	3.07	3.5	-2.21	-1.26	2.4	1.62	1.96	2.35
Diluted EPS from Cont Ops	2.32	2.28	3.58	4.44	2.99	2.55	4.12	3.75	4.11	-2.49	-1.92	-2.02	1.9	2.38	2.69
Dividend per Share	0.1	4.29	1.9	2.96	3.4	3.68	3.72	3.79	3.89	1.19	- -	- -	0.41	0.8	1.21
Cash Flow per Share	3.66	3.79	5.4	6	4.34	5.09	5.74	5.98	3.94	-1.72	0.02	-1.04	4.29	4.36	4.37
Free Cash Flow per Basic Share	3.66	3.79	5.34	6	4.34	5.03	5.74	5.98	3.87	-1.72	0.01	-1.21	3.97	4.34	4.27
Cash & Equivalents per Share	5.32	3.05	4.4	4.39	2.74	2.68	3.07	6	5.53	2.73	2.43	8.26	6.78	5.1	5.69
Book Value per Share	10.71	8.57	9.36	9.04	8.58	7.77	8.22	7.33	6.79	3.89	2.61	5.08	5.47	4.03	2.36
Tangible Book Value per Share	10.6	8.48	9.24	8.93	8.49	7.64	8.11	7.24	6.73	3.86	2.59	5	4.67	3.27	1.51

Las Vegas Sands Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)