|
Market Closed -
NYSE
16:00:02 2026-10-27 EDT
|
5-day change | 1st Jan Change | ||
| 23.70 USD | -1.33% |
|
+1.41% | -15.72% |
| 10-19 | Barclays Adjusts VICI Properties Price Target to $28 From $31 | MT |
| 10-19 | Wells Fargo Adjusts VICI Properties Price Target to $24 From $26 | MT |
Company Valuation: VICI Properties, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,938 | 31,204 | 32,981 | 30,792 | 30,055 | 26,096 | - | - |
| Change | - | 64.77% | 5.69% | -6.64% | -2.39% | -13.17% | - | - |
| Enterprise Value (EV) 1 | 22,892 | 44,518 | 49,182 | 47,001 | 46,265 | 42,809 | 42,626 | 42,515 |
| Change | - | 94.46% | 10.48% | -4.44% | -1.57% | -7.47% | -0.43% | -0.26% |
| P/E | 17.1x | 25.5x | 12.9x | 11.4x | 10.8x | 8.62x | 7.96x | 7.83x |
| PBR | 1.56x | 1.42x | 1.32x | 1.16x | 1.08x | 0.87x | 0.85x | 0.82x |
| PEG | - | -0.9x | 0.1x | 3.13x | 5.53x | 1.61x | 0.97x | 4.74x |
| Capitalization / Revenue | 12.5x | 12x | 9.13x | 8x | 7.5x | 6.19x | 5.99x | 5.82x |
| EV / Revenue | 15.2x | 17.1x | 13.6x | 12.2x | 11.5x | 10.2x | 9.78x | 9.49x |
| EV / EBITDA | 17.5x | 20.1x | 16.9x | 15.1x | 14.1x | 12.3x | 11.8x | 11.4x |
| EV / EBIT | 15.8x | 27.7x | 15.3x | 13.3x | 12.7x | 10.9x | 10.2x | 9.9x |
| EV / FCF | 25.6x | 22.9x | 23.5x | 19.8x | 36.4x | 15.8x | 15.4x | - |
| FCF Yield | 3.9% | 4.36% | 4.25% | 5.06% | 2.75% | 6.31% | 6.48% | - |
| Dividend per Share 2 | 1.38 | 1.5 | 1.61 | 1.695 | 1.765 | 1.826 | 1.881 | 1.923 |
| Rate of return | 4.58% | 4.63% | 5.05% | 5.8% | 6.28% | 7.7% | 7.94% | 8.11% |
| EPS 2 | 1.76 | 1.27 | 2.47 | 2.56 | 2.61 | 2.75 | 2.976 | 3.025 |
| Distribution rate | 78.4% | 118% | 65.2% | 66.2% | 67.6% | 66.4% | 63.2% | 63.6% |
| Net sales 1 | 1,510 | 2,601 | 3,612 | 3,849 | 4,006 | 4,215 | 4,358 | 4,480 |
| EBITDA 1 | 1,307 | 2,215 | 2,910 | 3,105 | 3,279 | 3,473 | 3,599 | 3,726 |
| EBIT 1 | 1,444 | 1,610 | 3,225 | 3,540 | 3,648 | 3,920 | 4,179 | 4,292 |
| Net income 1 | 1,014 | 1,118 | 2,514 | 2,679 | 2,775 | 2,982 | 3,249 | 3,355 |
| Net Debt 1 | 3,955 | 13,313 | 16,202 | 16,208 | 16,210 | 16,714 | 16,530 | 16,419 |
| Reference price 2 | 30.11 | 32.40 | 31.88 | 29.21 | 28.12 | 23.70 | 23.70 | 23.70 |
| Nbr of stocks (in thousands) | 628,946 | 963,098 | 1,034,532 | 1,054,174 | 1,068,811 | 1,101,078 | - | - |
| Announcement Date | 2/23/22 | 2/23/23 | 2/22/24 | 2/20/25 | 2/25/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.74x | 10.24x | 12.43x | 7.6% | 26.45B | |
| 83.05x | 13.23x | 35.62x | 1.31% | 173B | |
| 56.41x | 11.39x | 22.18x | 2.13% | 95.48B | |
| 27.11x | 11.2x | 17.01x | 3.8% | 87.73B | |
| 60.9x | 11.78x | 21.86x | 2.81% | 64.75B | |
| 35.28x | 13.83x | 19.31x | 3.92% | 57.36B | |
| 158.32x | 8.19x | 22.51x | 2.38% | 44.84B | |
| 45.39x | 13.65x | 20.29x | 4.86% | 37.26B | |
| 61.21x | 6.4x | 17.21x | 3.11% | 33.66B | |
| 30.7x | 14.57x | 17.75x | 4.55% | 30.29B | |
| Average | 56.71x | 11.45x | 20.62x | 3.65% | 65.12B | |
| Weighted average by Cap. | 61.65x | 11.86x | 23.83x | 2.92% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VICI Stock
- Valuation VICI Properties, Inc.
Select your edition
All financial news and data tailored to specific country editions
