The Discounted Cash Flow (DCF) valuation of VICI Properties Inc (VICI) is 37.55 USD. With the latest stock price at 32.27 USD, the upside of VICI Properties Inc based on DCF is 16.4%.
Based on the latest price of 32.27 USD and our DCF valuation, VICI Properties Inc (VICI) is a buy. buying VICI stocks now will result in a potential gain of 16.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.8% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 23.87 - 67.50 | 37.55 |
| Upside | -26.0% - 109.2% | 16.4% |