As of 2024-12-14, the Intrinsic Value of Gaming and Leisure Properties Inc (GLPI) is
55.94 USD. This GLPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 50.09 USD, the upside of Gaming and Leisure Properties Inc is
11.70%.
The range of the Intrinsic Value is 40.22 - 82.66 USD
55.94 USD
Intrinsic Value
GLPI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
40.22 - 82.66 |
55.94 |
11.7% |
| DCF (Growth 10y) |
52.64 - 100.99 |
70.61 |
41.0% |
| DCF (EBITDA 5y) |
59.55 - 84.29 |
71.36 |
42.5% |
| DCF (EBITDA 10y) |
69.97 - 103.05 |
85.27 |
70.2% |
| Fair Value |
48.57 - 48.57 |
48.57 |
-3.04% |
| P/E |
49.55 - 74.02 |
63.79 |
27.3% |
| EV/EBITDA |
45.83 - 63.37 |
51.98 |
3.8% |
| EPV |
26.16 - 44.63 |
35.40 |
-29.3% |
| DDM - Stable |
22.95 - 49.69 |
36.32 |
-27.5% |
| DDM - Multi |
37.94 - 60.82 |
46.48 |
-7.2% |
GLPI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,744.19 |
| Beta |
0.28 |
| Outstanding shares (mil) |
274.39 |
| Enterprise Value (mil) |
20,723.74 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.90% |
| Cost of Debt |
5.37% |
| WACC |
7.05% |