As of 2024-07-27, the Intrinsic Value of Gaming and Leisure Properties Inc (GLPI) is 53.38 USD. This GLPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.45 USD, the upside of Gaming and Leisure Properties Inc is %.

The range of the Intrinsic Value is 33.64 - 98.48 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	33.64 - 98.48	53.38	7.9%
DCF (Growth 10y)	43.19 - 111.97	64.32	30.1%
DCF (EBITDA 5y)	51.79 - 75.53	62.49	26.4%
DCF (EBITDA 10y)	58.84 - 90.67	72.89	47.4%
Fair Value	45.72 - 45.72	45.72	-7.54%
P/E	65.78 - 82.66	69.21	40.0%
EV/EBITDA	44.52 - 61.34	50.61	2.3%
EPV	22.83 - 41.09	31.96	-35.4%
DDM - Stable	19.93 - 53.45	36.69	-25.8%
DDM - Multi	32.52 - 60.92	41.77	-15.5%