The Discounted Cash Flow (DCF) valuation of VICI Properties Inc (VICI) is 40.75 USD. With the latest stock price at 29.17 USD, the upside of VICI Properties Inc based on DCF is 39.7%.
Based on the latest price of 29.17 USD and our DCF valuation, VICI Properties Inc (VICI) is a buy. buying VICI stocks now will result in a potential gain of 39.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.5% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 26.11 - 73.48 | 40.75 |
| Upside | -10.5% - 151.9% | 39.7% |