As of 2024-12-14, the Intrinsic Value of VICI Properties Inc (VICI) is
33.57 USD. This VICI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 31.13 USD, the upside of VICI Properties Inc is
7.90%.
The range of the Intrinsic Value is 19.79 - 66.00 USD
33.57 USD
Intrinsic Value
VICI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.79 - 66.00 |
33.57 |
7.9% |
| DCF (Growth 10y) |
57.76 - 151.79 |
85.93 |
176.0% |
| DCF (EBITDA 5y) |
132.97 - 179.45 |
156.23 |
401.9% |
| DCF (EBITDA 10y) |
180.80 - 264.14 |
220.61 |
608.7% |
| Fair Value |
66.69 - 66.69 |
66.69 |
114.22% |
| P/E |
56.33 - 77.71 |
68.75 |
120.9% |
| EV/EBITDA |
39.72 - 99.60 |
69.36 |
122.8% |
| EPV |
(14.36) - (13.63) |
(13.99) |
-145.0% |
| DDM - Stable |
22.07 - 65.63 |
43.85 |
40.9% |
| DDM - Multi |
42.99 - 94.97 |
58.71 |
88.6% |
VICI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
32,816.31 |
| Beta |
0.18 |
| Outstanding shares (mil) |
1,054.17 |
| Enterprise Value (mil) |
50,068.61 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.06% |
| Cost of Debt |
5.62% |
| WACC |
7.20% |