EN DE

Sands China Ltd (1928) Fair Value & Analysis

Consumer Cyclical · HK · Market cap HK$106B

SC Sands China Ltd 1928 · HK
PriceHK$14.48
Fair ValueHK$2.05
Upside-85.8%
Quality61/100
Watch Sands China Ltd for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 12.0% net margin
High debt · generates free cash flow
0.72% dividend yield
Mixed vs. peers (8/15)
Wide moat 67/100
Evidence: High Range HK$1.36 – HK$3.13 Share as image

Fair value as of: Jul 18, 2026

From 26 valuation models · updated 20 days ago

Share price +10.4% over the past month.

A solid business, but screening 86% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (HK$3.13). The favourable scenario is already priced in.
  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (HK$1.36 to HK$3.13) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$37.82 HK$12.06 Fair Value HK$2.05 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range HK$12.06 – HK$37.82 · fair‑value band HK$1.36 – HK$3.13 · the HK$14.48 price screens above the HK$2.05 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Sands China Ltd (1928) currently trades at HK$14.48, while our model-based Fair Value estimate is HK$2.05, implying the stock looks roughly 85.8% overvalued today. We read business quality at 61/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Sands China Ltd generated revenue of HK$7.4B at a net margin of 12.0%. Revenue grew 12.0% year over year. It earns a return on equity of 73.7%. Net debt stands at HK$5.6B. Fundamentals as of Jul 18, 2026

Our scenario range runs from HK$1.36 (bear case) to HK$3.13 (bull case); at HK$14.48, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 34% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 17% fair-value upside, at -86%, 1928 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF HK$2.03 HK$4.24 HK$8.15 80
Residual Income HK$0.7700 HK$1.07 HK$12.15 76
Rev-Margin DCF HK$1.21 HK$2.48 HK$4.20 74
All 26 models by family
DCF Models
FCF DCF HK$2.08 HK$4.55 HK$9.21 38
Owner Earnings HK$1.38 HK$3.21 HK$6.60 31
5Y Revenue Exit HK$1.21 HK$2.51 HK$4.28 39
5Y EBITDA Exit HK$1.84 HK$3.85 HK$6.45 41
5Y P/E Exit HK$1.33 HK$2.76 HK$4.43 38
10Y Revenue Exit HK$1.43 HK$2.79 HK$4.94 36
10Y EBITDA Exit HK$1.90 HK$3.80 HK$6.83 37
10Y P/E Exit HK$1.56 HK$2.98 HK$5.07 35
Earnings-Based
Graham-Dodd HK$0.7500 HK$4.04 HK$5.60 54
Lynch FV HK$1.12 HK$1.60 HK$2.08 50
PEG = 1.0 HK$1.12 HK$1.60 HK$2.08 46
EPV HK$0.7400 HK$0.9600 HK$1.15 59
Dividend Discount
Gordon GGM HK$0.5900 HK$1.22 HK$1.94 70
DDM Multi-Stage HK$0.5900 HK$1.03 HK$1.28 61
Multiples
P/E Multiple HK$1.66 HK$2.21 HK$2.77 63
P/S Multiple HK$1.41 HK$1.88 HK$2.35 58
P/B Multiple HK$0.3900 HK$0.5200 HK$0.6500 55
EV/EBIT HK$1.49 HK$2.17 HK$2.86 53
EV/EBITDA HK$1.87 HK$2.69 HK$3.50 54
EV/Revenue HK$0.8200 HK$1.41 HK$2.01 43
Asset-Based
NCAV (Graham) HK$0.0900 HK$0.1200 HK$0.1700 50
Growth DCF
Growth DCF HK$2.03 HK$4.24 HK$8.15 80
Rev-Margin DCF HK$1.21 HK$2.48 HK$4.20 74
Economic Profit
Residual Income HK$0.7700 HK$1.07 HK$12.15 76
ROIC Compounder HK$0.9600 HK$1.55 HK$2.36 72
Growth Earnings
Growth-Adj P/E HK$1.60 HK$2.29 HK$2.98 68

Widest divergence: DCF Models (HK$2.98) versus Asset-Based (HK$0.1200). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) HK$7.4B
Revenue growth (YoY) +12.0%
Net margin 12.0%
Return on equity 73.7%
Free cash flow HK$1.6B FY2025
P/E ratio 15.0
More key figures
Operating margin 18.1%
EPS (TTM) HK$0.0300
Dividend yield 0.7%
EPS growth (YoY) -4.1%
Net debt HK$5.6B FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 68 · Market factors (momentum, volatility) 36

Profitability 72
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 87
Earnings quality: real cash, not paper profit
Fin. Strength 35
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 16
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Sands China Ltd. develops, owns, and operates integrated resorts and casinos in Macao. The company owns and operates The Venetian Macao, The Londoner Macao, The Parisian Macao resort, The Plaza Macao, and The Sands Macao casino; the Cotai Expo, a convention and exhibition hall; and The Venetian and The Londoner Arena, an entertainment venues, as well as …

Full company description

Sands China Ltd. develops, owns, and operates integrated resorts and casinos in Macao. The company owns and operates The Venetian Macao, The Londoner Macao, The Parisian Macao resort, The Plaza Macao, and The Sands Macao casino; the Cotai Expo, a convention and exhibition hall; and The Venetian and The Londoner Arena, an entertainment venues, as well as Cotai Water Jet ferry for leisure and business travelers. It offers ferry transportation and leasing services, and pontoon leasing; gaming and other related activities; travel and tourism agency services; security services; and human resources administration services, as well as outsourcing services, including information technology, accounting, hotel management, and marketing. The company was incorporated in 2009 and is headquartered in Macau. Sands China Ltd. operates as a subsidiary of Las Vegas Sands Corp.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sands China Ltd reported revenue of HK$7.4B in FY2025 versus HK$2.9B in FY2021, a compound +26.9%/yr. Reported net income was HK$896M in FY2025.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
HK$7.4B
Latest YoY
+5.1%
Avg. growth/yr (3Y)
+66.8%
Avg. growth/yr (5Y)
+34.6%
Avg. growth/yr (19Y)
+9.7%
Revenue +26.9%/yr
FY21 HK$2.9B
FY22 HK$1.6B
FY23 HK$6.5B
FY24 HK$7.1B
FY25 HK$7.4B
Net income
FY21 −HK$1.0B
FY22 −HK$1.6B
FY23 HK$692M
FY24 HK$1.0B
FY25 HK$896M

1928 screens 86% overvalued. Compare with Las Vegas Sands Corp →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Sands China Ltd Fair Value". https://www.fairvalue-calculator.com/stock/1928

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Resorts & Casinos · 76 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 61 · Top 25%
Fair Value upside −86% · Bottom 25%
Return on equity (TTM) 74% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 12% · Above median
Operating margin (TTM) 18% · Above median
Revenue growth 12% · Top 25%
Dividend yield (TTM) 0.7% · Bottom 25%
Debt / equity 4.33× · Higher than 75% of peers

Valuation Multiples vs Resorts & Casinos median · lower = cheaper

P/E (TTM) 15.0× · Cheaper than median
P/B 9.64× · Pricier than 75% of peers
P/S (TTM) 1.81× · Pricier than median
P/FCF 8.6× · Pricier than median
EV/EBITDA 8.8× · Pricier than median
PEG 0.61× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 19
FUTURE 60 · sector 33
PAST 100 · sector 19
HEALTH 0 · sector 84
DIVIDEND 14 · sector 52

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Gambling

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Resorts & Casinos stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Las Vegas Sands Corp LVS $44.79 $52.27 +17%
Galaxy Entertainment Group 0027 HK$34.20 HK$41.44 +21%
MGM Resorts International, through its subsidiaries, MGM $46.13 $13.70 -70%
Wynn Resorts, Limited WYNN $97.05 $69.39 -29%
Red Rock Resorts, Inc RRR $64.75 $17.09 -74%
Boyd Gaming Corporation BYD $87.64 $151.24 +73%
Caesars Entertainment, Inc CZR $29.91 $80.92 +171%
Genting Singapore Limited G13 0.6150 SGD 0.6900 SGD +12%
Vail Resorts, Inc MTN $150.14 $125.02 -17%
MGM China Holdings 2282 HK$11.36 HK$24.07 +112%

Compare Sands China Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Sands China Ltd (1928) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of HK$2.05 versus a price of HK$14.48, about −86% (overvalued).
What is the fair value of 1928?
Our model-based fair value for Sands China Ltd is HK$2.05 (as of Jul 18, 2026), built from audited fundamentals. The current price is HK$14.48.
What is the quality score of 1928?
Sands China Ltd has a Quality Score of 61/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Sands China Ltd (1928)?
Sands China Ltd reported trailing-twelve-month revenue of about HK$7.4B (latest available figure, as of Jul 18, 2026).
What is the net profit margin of 1928?
The net profit margin of Sands China Ltd is about 12.0%, meaning it keeps roughly 12.0% of revenue as net income. Based on the latest reported figures.
Does Sands China Ltd pay a dividend?
Sands China Ltd currently shows a dividend yield of about 0.61% relative to its recent price (as of Jul 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Sands China Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.