
VICI Properties Inc
NYSE:VICI

Intrinsic Value
The intrinsic value of one
VICI
stock under the Base Case scenario is
45.89
USD.
Compared to the current market price of 30.59 USD,
VICI Properties Inc
is
Undervalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
VICI Properties Inc
Fundamental Analysis

VICI’s portfolio is heavily concentrated in Las Vegas-based gaming properties, leaving the firm more vulnerable to economic downturns or regulatory changes that impact visitation and gaming revenues in this single market.
VICI’s dominant position in premier Las Vegas gaming real estate, with long-term triple net lease arrangements, ensures stable and predictable rental revenue streams that can withstand short-term fluctuations in tourism.

Revenue & Expenses Breakdown
VICI Properties Inc
Balance Sheet Decomposition
VICI Properties Inc
Current Assets | 524.6m |
Cash & Short-Term Investments | 524.6m |
Non-Current Assets | 44.8B |
Long-Term Investments | 1.7B |
PP&E | 1.1B |
Other Non-Current Assets | 42.1B |
Free Cash Flow Analysis
VICI Properties Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
VICI Properties Inc
Revenue
|
3.8B
USD
|
Cost of Revenue
|
-26.9m
USD
|
Gross Profit
|
3.8B
USD
|
Operating Expenses
|
-277.4m
USD
|
Operating Income
|
3.5B
USD
|
Other Expenses
|
-866.1m
USD
|
Net Income
|
2.7B
USD
|
VICI Profitability Score
Profitability Due Diligence
VICI Properties Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
VICI Properties Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
VICI Solvency Score
Solvency Due Diligence
VICI Properties Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Score
VICI Properties Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VICI Price Targets Summary
VICI Properties Inc
According to Wall Street analysts, the average 1-year price target for
VICI
is 36.36 USD
with a low forecast of 30.3 USD and a high forecast of 45.15 USD.
Dividends
Current shareholder yield for VICI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
VICI
stock under the Base Case scenario is
45.89
USD.
Compared to the current market price of 30.59 USD,
VICI Properties Inc
is
Undervalued by 33%.