The Discounted Cash Flow (DCF) valuation of Gaming and Leisure Properties Inc (GLPI) is 58.06 USD. With the latest stock price at 50.85 USD, the upside of Gaming and Leisure Properties Inc based on DCF is 14.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.6% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 37.01 - 106.01 | 58.06 |
| Upside | -27.2% - 108.5% | 14.2% |