GLPI
Gaming and Leisure Properties Inc
Price:  
45.40 
USD
Volume:  
1,221,999.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GLPI Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Gaming and Leisure Properties Inc (GLPI) is 50.32 USD. This GLPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.40 USD, the upside of Gaming and Leisure Properties Inc is %.

The range of the Intrinsic Value is 33.34 - 85.51 USD

45.40 USD
Stock Price
50.32 USD
Intrinsic Value
Intrinsic Value Details

GLPI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 33.34 - 85.51 50.32 10.8%
DCF (Growth 10y) 45.15 - 103.50 64.31 41.6%
DCF (EBITDA 5y) 49.64 - 72.69 59.14 30.3%
DCF (EBITDA 10y) 59.76 - 91.24 72.83 60.4%
Fair Value 47.06 - 47.06 47.06 3.66%
P/E 48.15 - 70.12 61.50 35.5%
EV/EBITDA 40.80 - 59.39 46.64 2.7%
EPV 22.60 - 38.08 30.34 -33.2%
DDM - Stable 19.05 - 45.96 32.50 -28.4%
DDM - Multi 31.82 - 53.68 39.47 -13.1%

GLPI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,122.71
Beta 0.95
Outstanding shares (mil) 267.02
Enterprise Value (mil) 18,120.54
Market risk premium 4.60%
Cost of Equity 9.75%
Cost of Debt 5.64%
WACC 8.33%