VICI Properties Inc
NYSE:VICI

Watchlist Manager
VICI Properties Inc Logo
VICI Properties Inc
NYSE:VICI
Watchlist
Price: 27.7 USD -1.42% Market Closed
Market Cap: 29.6B USD

Intrinsic Value

The intrinsic value of one VICI stock under the Base Case scenario is 38.24 USD. Compared to the current market price of 27.7 USD, VICI Properties Inc is Undervalued by 28%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

VICI Intrinsic Value
38.24 USD
Undervaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
VICI Properties Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about VICI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is VICI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for VICI Properties Inc.

Explain Valuation
Compare VICI to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

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.

A significant portion of VICI’s rental income is tied to just a few major tenants, such as Caesars Entertainment, which increases counterparty risk and raises concerns about the potential consequences of tenant distress or bankruptcy.

High levels of debt stemming from recent acquisitions, combined with rising interest rates, could strain VICI’s balance sheet and limit its flexibility to pursue future property expansions or opportunistic deals.

Bull Theses

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.

Strategic acquisitions of high-quality assets, including regional casinos and non-gaming entertainment properties, diversify VICI’s portfolio beyond the Las Vegas Strip, potentially reducing concentration risk and expanding growth opportunities.

The company’s ability to structure inflation-protected lease escalators, coupled with a strong tenant roster, positions VICI to capitalize on economic recoveries and maintain strong dividend payouts for investors.

Show More Less
How do you feel about VICI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
VICI Properties Inc

Current Assets 507.5m
Cash & Short-Term Investments 507.5m
Non-Current Assets 46B
Long-Term Investments 2.4B
PP&E 1.1B
Other Non-Current Assets 42.5B
Current Liabilities 739.8m
Accrued Liabilities 237.7m
Other Current Liabilities 502.1m
Non-Current Liabilities 18.1B
Long-Term Debt 17.6B
Other Non-Current Liabilities 513.2m
Efficiency

Free Cash Flow Analysis
VICI Properties Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
VICI Properties Inc

Revenue
4B USD
Cost of Revenue
-26.5m USD
Gross Profit
3.9B USD
Operating Expenses
-267.4m USD
Operating Income
3.7B USD
Other Expenses
-889.9m USD
Net Income
2.8B USD
Fundamental Scores

VICI Profitability Score
Profitability Due Diligence

VICI Properties Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Exceptional Gross Margin
Strong 3Y Average Operating Margin
Exceptional Net Margin
63/100
Profitability
Score

VICI Properties Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

VICI Solvency Score
Solvency Due Diligence

VICI Properties Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
36/100
Solvency
Score

VICI Properties Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VICI Price Targets Summary
VICI Properties Inc

Wall Street analysts forecast VICI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VICI is 36.58 USD with a low forecast of 32.32 USD and a high forecast of 44.1 USD.

Lowest
Price Target
32.32 USD
17% Upside
Average
Price Target
36.58 USD
32% Upside
Highest
Price Target
44.1 USD
59% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

VICI Insider Trading
Buy and sell transactions by insiders

VICI News

Other Videos
What is the Intrinsic Value of one VICI stock?

The intrinsic value of one VICI stock under the Base Case scenario is 38.24 USD.

Is VICI stock undervalued or overvalued?

Compared to the current market price of 27.7 USD, VICI Properties Inc is Undervalued by 28%.

Back to Top