Valuation Gaming and Leisure Properties, Inc.

Stocks

Market Closed - Nasdaq 16:00:00 2026-08-12 EDT			5-day change	1st Jan Change
43.10 ^USD	+1.08%		-1.62%	-3.56%

08-03	RBC Capital Adjusts Gaming and Leisure Properties Price Target to $52 From $54, Maintains Outperform Rating	MT
08-03	Analyst recommendations: Chevron, Linde, RTX, Colgate-Palmolive, American Electric Power...

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,973	13,414	13,177	13,215	12,648	12,539	-	-
Change	-	12.04%	-1.77%	0.28%	-4.29%	-0.86%	-	-
Enterprise Value (EV) ¹	17,854	19,357	19,175	20,549	19,688	20,576	20,814	20,957
Change	-	8.42%	-0.94%	7.16%	-4.19%	4.51%	1.16%	0.69%
P/E	21.5x	19.3x	17.8x	16.8x	15.1x	13.4x	13x	12.4x
PBR	3.84x	3.59x	3.31x	3.19x	2.81x	2.51x	2.46x	2.41x
PEG	-	1x	6.87x	4.65x	5.42x	1.43x	4.31x	2.77x
Capitalization / Revenue	9.84x	10.2x	9.15x	8.63x	7.93x	7.28x	6.85x	6.58x
EV / Revenue	14.7x	14.8x	13.3x	13.4x	12.3x	11.9x	11.4x	11x
EV / EBITDA	16.3x	15.8x	14.7x	15x	13.4x	12.7x	12.1x	11.7x
EV / EBIT	21.2x	18.8x	17.9x	18.2x	16.4x	15.2x	14.5x	14x
EV / FCF	22.6x	21.6x	19.9x	19.9x	23.9x	17.4x	16.4x	-
FCF Yield	4.42%	4.63%	5.02%	5.03%	4.19%	5.75%	6.09%	-
Dividend per Share ²	2.66	2.805	3.15	3.04	3.1	3.234	3.327	3.44
Rate of return	5.47%	5.38%	6.38%	6.31%	6.94%	7.5%	7.72%	7.98%
EPS ²	2.26	2.7	2.77	2.87	2.95	3.226	3.323	3.472
Distribution rate	118%	104%	114%	106%	105%	100%	100%	99.1%
Net sales ¹	1,216	1,312	1,440	1,532	1,595	1,723	1,830	1,905
EBITDA ¹	1,097	1,222	1,307	1,374	1,467	1,621	1,726	1,796
EBIT ¹	841.8	1,030	1,069	1,131	1,201	1,350	1,433	1,500
Net income ¹	534	684.7	734.3	784.6	825.1	947.4	997.9	1,056
Net Debt ¹	5,881	5,943	5,998	7,334	7,041	8,037	8,276	8,419
Reference price ²	48.66	52.09	49.35	48.16	44.69	43.10	43.10	43.10
Nbr of stocks (in thousands)	246,051	257,517	267,016	274,392	283,008	290,920	-	-
Announcement Date	2/24/22	2/23/23	2/27/24	2/20/25	2/19/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GAMING AND LEISURE PROPERTIES, INC.	13.22x	11.86x	12.61x	7.58%	12.4B
VICI PROPERTIES, INC.	9.43x	10.74x	12.43x	7.01%	28.61B
HOST HOTELS & RESORTS, INC.	16.46x	3.12x	10.57x	6.8%	15.27B
RYMAN HOSPITALITY PROPERTIES, INC.	29.52x	4.01x	12.75x	3.96%	7.61B
APPLE HOSPITALITY REIT, INC.	22x	3.55x	11.13x	6.17%	3.68B
JAPAN HOTEL REIT INVESTMENT CORPORATION	17.01x	9.85x	13.68x	6.93%	3.01B
PARK HOTELS & RESORTS INC.	33.43x	2.61x	10.63x	7.06%	2.89B
CAPITALAND ASCOTT TRUST	17.6x	7.59x	17.65x	7.09%	2.59B
DIAMONDROCK HOSPITALITY COMPANY	18.74x	3.01x	10.97x	3.27%	2.46B
Average	19.71x	6.26x	12.49x	6.21%	8.72B
Weighted average by Cap.	15.67x	7.77x	12.17x	6.61%