VICI Properties Inc. (VICI)

Basic

  • Market Cap

    $31.3B

  • EV

    $47.86B

  • Shares Out

    1,034.53M

  • Revenue

    $3,509.8M

  • Employees

    23

Margins

  • Gross

    99.09%

  • EBITDA

    91.47%

  • Operating

    91.37%

  • Pre-Tax

    68.79%

  • Net

    67.52%

  • FCF

Returns (5Yr Avg)

  • ROA

    4.31%

  • ROE

    8.45%

  • ROCE

    7%

  • ROIC

    7.48%

Valuation (TTM)

  • P/E

  • P/B

  • P/FFO

  • P/Adjusted FFO

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $35.55

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    $3.52

  • Earnings (Dil)

    $2.38

  • FCF

  • Book Value

    $23.86

Growth (CAGR)

  • Rev 3Yr

    47.66%

  • Rev 5Yr

    32.5%

  • Rev 10Yr

  • Dil EPS 3Yr

    18.49%

  • Dil EPS 5Yr

    15.73%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    20.29%

  • EBITDA Fwd 2Yr

    17.82%

  • EPS Fwd 2Yr

    45.22%

  • EPS LT Growth Est

    14.53%

Dividends

  • Yield

  • Payout

    16.39%

  • DPS

    $0.39

  • DPS Growth 3Yr

    -31.67%

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    6.29%

Select a metric from the list below to chart it

Dec '14
Dec '16
Dec '18
Dec '20
Dec '22

Revenues

48.0

43.7

25.5

Interest And Invest. Income

741.6

822.2

1,160.5

1,451.2

2,505.5

3,338.6

Other Revenues, Total

108.4

28.9

39.6

58.4

155.0

171.2

Total Revenues

898.0

894.8

1,225.6

1,509.6

2,660.5

3,509.8

Total Revenues % Chg.

345.8%

-0.4%

37.0%

23.2%

76.2%

55.9%

Cost of Goods Sold, Total

17.8

23.9

26.3

31.2

45.3

31.8

Gross Profit

880.2

870.9

1,199.3

1,478.4

2,615.2

3,478.0

Selling General & Admin Expenses, Total

24.4

24.6

30.7

33.1

53.7

64.7

Provision for Bad Debts

244.5

-19.6

834.5

135.2

Depreciation & Amortization

3.7

3.8

3.7

3.1

3.2

3.5

Other Operating Expenses

81.8

15.8

27.8

54.3

67.5

Other Operating Expenses, Total

109.9

28.4

294.7

44.5

945.6

270.9

Operating Income

770.3

842.5

904.6

1,433.9

1,669.6

3,207.1

Interest Expense, Total

-212.7

-248.4

-308.6

-392.4

-540.0

-782.2

Interest And Investment Income

11.3

20.0

6.8

0.1

9.5

21.8

Net Interest Expenses

-201.4

-228.4

-301.8

-392.3

-530.4

-760.4

Income (Loss) On Equity Invest.

-36.6

Other Non Operating Income (Expenses)

4.3

EBT, Excl. Unusual Items

568.9

614.1

602.7

1,041.7

1,139.1

2,414.4

Asset Writedown

-12.3

Other Unusual Items

-23.0

-58.1

294.3

-15.6

EBT, Incl. Unusual Items

533.6

556.0

897.0

1,026.0

1,139.1

2,414.4

Income Tax Expense

1.4

1.7

0.8

2.9

2.9

4.7

Earnings From Continuing Operations

532.1

554.3

896.2

1,023.2

1,136.3

2,409.7

Minority Interest

-8.5

-8.3

-4.5

-9.3

-18.6

-39.9

Net Income

523.6

546.0

891.7

1,013.9

1,117.6

2,369.8

Net Income to Common Incl Extra Items

523.6

546.0

891.7

1,013.9

1,117.6

2,369.8

Net Income to Common Excl. Extra Items

523.6

546.0

891.7

1,013.9

1,117.6

2,369.8

Total Shares Outstanding

404.7

461.0

536.7

628.9

963.1

1,013.0

Weighted Avg. Shares Outstanding

367.2

435.1

506.1

564.5

877.5

996.2

Weighted Avg. Shares Outstanding Dil

367.3

439.2

510.9

577.1

879.7

997.9

EPS

1.4

1.3

1.8

1.8

1.3

2.4

EPS Diluted

1.4

1.2

1.7

1.8

1.3

2.4

EBITDA

774.0

846.3

908.3

1,437.0

1,672.7

3,210.5