Using the PEG framework with analyst consensus forward EPS growth of 19.8%, Las Vegas Sands Corp. has a fair value of $65.48 based on NTM EPS (FY2026) of $3.31. The current PEG ratio is 0.80.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
PEG is most informative for high-growth companies — the PEG sweet spot.
| EPS Growth RateForward | 19.8% |
| Adjusted Growth (clamped 8–25%) | 19.8% |
| Fair P/E | 19.8x |
| NTM EPS (FY2026) | $3.31 |
| Fair Value | $65.48 |
| Period | EPS Est. | Growth | Analysts |
|---|---|---|---|
| FY2025 (actual) | $2.35 | — | — |
| FY2026E | $3.31 | +41.0% | 13 |
| FY2027E | $3.79 | +14.4% | 12 |
| FY2028E | $4.04 | +6.5% | 7 |
3Y Forward EPS CAGR: 19.8%
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-961.0M | $-1.51 | — |
| FY2022 | $-1.0B | $-1.40 | — |
| FY2023 | $1.2B | $1.60 | — |
| FY2024 | $1.4B | $1.96 | +22.5% |
| FY2025 | $1.6B | $2.35 | +19.9% |
4Y Historical EPS CAGR: 21.2%
The PEG Fair Value uses the Price/Earnings-to-Growth framework. A stock is fairly valued when its P/E ratio equals its earnings growth rate (PEG = 1.0). This model adds dividend yield to the growth rate per the original PEGY formula.
Growth rate priority: analyst consensus forward EPS CAGR (when ≥ 3 analysts cover the stock), falling back to historical EPS CAGR. Using EPS rather than net income avoids distortion from share buybacks. The growth rate is clamped between 8% and 25% — below 8% would undervalue stable earners, while above 25% would overvalue unsustainable spikes.