Valuation Gaming and Leisure Properties, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 13:03:25 2026-10-05 EDT			5-day change	1st Jan Change
38.28 ^BRL	-2.55%		0.00%	-23.21%

09-24	Gaming and Leisure Properties Shares Fall After JPMorgan Downgrade	MT
09-24	JPMorgan Downgrades Gaming and Leisure Properties to Neutral From Overweight, Adjusts PT to $46 From $51	MT

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	11,387	-	-
Change	-	12.04%	-1.77%	0.28%	-4.29%	-9.97%	-	-
Enterprise Value (EV) ¹	17,854	19,357	19,175	20,549	19,688	19,448	19,630	19,691
Change	-	8.42%	-0.94%	7.16%	-4.19%	-1.22%	0.94%	0.31%
P/E	21.5x	19.3x	17.8x	16.8x	15.1x	12.1x	11.7x	11.3x
PBR	3.84x	3.59x	3.31x	3.19x	2.81x	2.22x	2.23x	2.18x
PEG	-	1x	6.87x	4.65x	5.42x	1.2x	4.15x	2.82x
Capitalization / Revenue	9.84x	10.2x	9.15x	8.63x	7.93x	6.58x	6.22x	6.01x
EV / Revenue	14.7x	14.8x	13.3x	13.4x	12.3x	11.2x	10.7x	10.4x
EV / EBITDA	16.3x	15.8x	14.7x	15x	13.4x	12x	11.4x	11.1x
EV / EBIT	21.2x	18.8x	17.9x	18.2x	16.4x	14.3x	13.7x	13.2x
EV / FCF	22.6x	21.6x	19.9x	19.9x	23.9x	16.4x	15.5x	14.4x
FCF Yield	4.42%	4.63%	5.02%	5.03%	4.19%	6.09%	6.44%	6.94%
Dividend per Share ²	2.66	2.805	3.15	3.04	3.1	3.234	3.344	3.455
Rate of return	5.47%	5.38%	6.38%	6.31%	6.94%	8.26%	8.54%	8.83%
EPS ²	2.26	2.7	2.77	2.87	2.95	3.247	3.338	3.472
Distribution rate	118%	104%	114%	106%	105%	99.6%	100%	99.5%
Net sales ¹	1,216	1,312	1,440	1,532	1,595	1,730	1,832	1,895
EBITDA ¹	1,097	1,222	1,307	1,374	1,467	1,623	1,720	1,778
EBIT ¹	841.8	1,030	1,069	1,131	1,201	1,358	1,434	1,494
Net income ¹	534	684.7	734.3	784.6	825.1	946.1	996	1,037
Net Debt ¹	5,881	5,943	5,998	7,334	7,041	8,061	8,244	8,304
Reference price ²	48.66	52.09	49.35	48.16	44.69	39.14	39.14	39.14
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.($)
WELLTOWER INC.	81.11x	12.88x	34.71x	1.35%	168B
EQUINIX, INC.	56.75x	11.46x	22.31x	2.12%	96.27B
AMERICAN TOWER CORPORATION	26.25x	10.99x	16.63x	3.91%	85.28B
DIGITAL REALTY TRUST, INC.	61.09x	11.71x	21.72x	2.83%	64.18B
PUBLIC STORAGE	29.25x	13.43x	18.75x	4.07%	55.25B
VENTAS, INC.	152.64x	8x	21.92x	2.46%	43.35B
CROWN CASTLE INC.	42.49x	12.83x	19.23x	5.24%	34.49B
IRON MOUNTAIN INCORPORATED	60.38x	6.34x	17.05x	3.16%	33.21B
EXTRA SPACE STORAGE INC.	29.59x	14.21x	17.3x	4.72%	29.19B
Average	59.95x	11.32x	21.07x	3.32%	67.73B
Weighted average by Cap.	62.08x	11.67x	23.83x	2.79%