|
Real-time Estimate
Cboe BZX
19:34:30 26/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 39.46 USD | -0.24% |
|
+1.76% | -11.60% |
| 10-23 | Stockholm shares edge lower after intense earnings flow, OMXS30 index down 0.1 percent | FW |
| 09-24 | Gaming and Leisure Properties Shares Fall After JPMorgan Downgrade | MT |
Company Valuation: Gaming and Leisure Properties, Inc.
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 | 11,506 | - | - |
| Change | - | 12.04% | -1.77% | 0.28% | -4.29% | -9.03% | - | - |
| Enterprise Value (EV) 1 | 17,854 | 19,357 | 19,175 | 20,549 | 19,688 | 19,567 | 19,749 | 19,810 |
| Change | - | 8.42% | -0.94% | 7.16% | -4.19% | -0.62% | 0.93% | 0.31% |
| P/E | 21.5x | 19.3x | 17.8x | 16.8x | 15.1x | 12.2x | 11.8x | 11.4x |
| PBR | 3.84x | 3.59x | 3.31x | 3.19x | 2.81x | 2.25x | 2.26x | 2.2x |
| PEG | - | 1x | 6.87x | 4.65x | 5.42x | 1.2x | 4.19x | 2.84x |
| Capitalization / Revenue | 9.84x | 10.2x | 9.15x | 8.63x | 7.93x | 6.65x | 6.28x | 6.07x |
| EV / Revenue | 14.7x | 14.8x | 13.3x | 13.4x | 12.3x | 11.3x | 10.8x | 10.5x |
| EV / EBITDA | 16.3x | 15.8x | 14.7x | 15x | 13.4x | 12.1x | 11.5x | 11.1x |
| EV / EBIT | 21.2x | 18.8x | 17.9x | 18.2x | 16.4x | 14.4x | 13.8x | 13.3x |
| EV / FCF | 22.6x | 21.6x | 19.9x | 19.9x | 23.9x | 16.5x | 15.6x | 14.5x |
| FCF Yield | 4.42% | 4.63% | 5.02% | 5.03% | 4.19% | 6.05% | 6.4% | 6.9% |
| 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% | 8.18% | 8.45% | 8.74% |
| 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 | 39.55 | 39.55 | 39.55 |
| Nbr of stocks (in thousands) | 246,051 | 257,517 | 267,016 | 274,392 | 283,008 | 290,920 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 27/02/24 | 20/02/25 | 19/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.18x | 11.31x | 12.06x | 8.18% | 11.51B | |
| 81.92x | 13.07x | 35.18x | 1.32% | 171B | |
| 55.67x | 11.27x | 21.95x | 2.16% | 94.23B | |
| 27.21x | 11.23x | 17.05x | 3.78% | 88.05B | |
| 60.14x | 11.67x | 21.65x | 2.84% | 63.95B | |
| 30.66x | 13.95x | 19.47x | 3.88% | 57.9B | |
| 157.2x | 8.14x | 22.38x | 2.4% | 44.52B | |
| 44.64x | 13.49x | 20.07x | 4.94% | 36.62B | |
| 59.52x | 6.28x | 16.9x | 3.2% | 32.74B | |
| 30.71x | 14.58x | 17.75x | 4.55% | 30.3B | |
| Average | 55.98x | 11.50x | 20.45x | 3.73% | 63.09B | |
| Weighted average by Cap. | 61.70x | 11.85x | 23.87x | 2.84% |
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
- GLPI Stock
- Valuation Gaming and Leisure Properties, Inc.
Select your edition
All financial news and data tailored to specific country editions
