In partnership with

Final Chance to Own a Piece of Virtuix

Virtuix is redefining the future of immersive entertainment — and time is running out to join in. Its flagship “Omni” treadmill lets users physically walk and run in 360 degrees through virtual worlds, with real-world applications across gaming, fitness, and military training.

✅ $18M+ in product sales
✅ 400K+ registered players
✅ 4X revenue growth in the last fiscal year
✅ Backed by $40M+ from top investors, including Shark Tank’s Kevin O’Leary

With over $2.7M raised in this round, investor demand is accelerating — but the raise closes June 20.

This is your final chance to back one of the most exciting players in the VR space.

Invest in Virtuix. Closing Soon.

_{This Reg CF offering is made available through StartEngine Primary, LLC. This investment is speculative, illiquid, and involves a high degree of risk, including the possible loss of your entire investment.}

Las Vegas Sands’ DCF Stock Analysis

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 4.1177%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 4%

Debt / Capital Ratio: Around 82%

Historical Data

Revenue growth in the last 10 years (CAGR): -0.34%

Earnings growth in the last 10 years (CAGR): -3.03%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 1.22%

Future Assumptions

End of Year FCF growth: 1%

Growth until end of 2026: 2%

Growth until end of 2034: 2%

Perpetual growth: 2%

Net Debt: -10.815B

Outstanding Stock Options Present Value Assumption: $0B (weighted average strike price is below current market price)

Restricted Stock Units Present Value Assumption: $0.066B

Stock Valuation based on these assumptions: $50

Last update 06/19/2025

Data Source for the analysis: SEEKING ALPHA

CLAIM 20% OFF WITH MY LINK

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Las Vegas Sands (LVS) and I don’t plan to add a position in the coming days.