The Discounted Cash Flow (DCF) valuation of VICI Properties Inc (VICI) is 33.57 USD. With the latest stock price at 31.13 USD, the upside of VICI Properties Inc based on DCF is 7.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.3% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 19.79 - 66.00 | 33.57 |
| Upside | -36.4% - 112.0% | 7.9% |