As of 2024-09-14, the Intrinsic Value of Gaming and Leisure Properties Inc (GLPI) is
56.18 USD. This GLPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 51.62 USD, the upside of Gaming and Leisure Properties Inc is
%.
The range of the Intrinsic Value is 34.93 - 106.50 USD
56.18 USD
Intrinsic Value
GLPI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.93 - 106.50 |
56.18 |
8.8% |
| DCF (Growth 10y) |
44.00 - 118.55 |
66.33 |
28.5% |
| DCF (EBITDA 5y) |
51.81 - 81.63 |
64.34 |
24.6% |
| DCF (EBITDA 10y) |
58.38 - 95.62 |
73.92 |
43.2% |
| Fair Value |
48.52 - 48.52 |
48.52 |
-6.00% |
| P/E |
64.02 - 78.71 |
73.38 |
42.2% |
| EV/EBITDA |
45.32 - 69.74 |
52.72 |
2.1% |
| EPV |
23.40 - 42.47 |
32.94 |
-36.2% |
| DDM - Stable |
21.62 - 62.32 |
41.97 |
-18.7% |
| DDM - Multi |
32.65 - 66.30 |
43.08 |
-16.5% |
GLPI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,164.01 |
| Beta |
0.45 |
| Outstanding shares (mil) |
274.39 |
| Enterprise Value (mil) |
20,762.92 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.64% |
| Cost of Debt |
5.37% |
| WACC |
7.56% |