The Discounted Cash Flow (DCF) valuation of VICI Properties Inc (VICI) is 36.98 USD. With the latest stock price at 28.84 USD, the upside of VICI Properties Inc based on DCF is 28.2%.
Based on the latest price of 28.84 USD and our DCF valuation, VICI Properties Inc (VICI) is a buy. buying VICI stocks now will result in a potential gain of 28.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.5% | 7.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 27.61 - 52.12 | 36.98 |
| Upside | -4.3% - 80.7% | 28.2% |