VICI Properties Inc. (VICI) DCF Valuation

VICI Properties Inc. (VICI) Évaluation DCF

US | Real Estate | REIT - Diversified | NYSE
VICI Properties Inc. (VICI) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

VICI Properties Inc. (VICI) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Que vous soyez un investisseur ou un analyste, cette calculatrice DCF VICI Properties Inc. (VICI) est votre ressource incontournable pour une évaluation précise. Préchargé avec les données réelles de VICI, vous pouvez facilement ajuster les prévisions et observer les effets en temps réel.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 1,225.6 1,509.6 2,600.7 3,612.0 3,849.2 4,006.4 4,170.0 4,340.2 4,517.5 4,701.9
Revenue Growth, % 0 23.17 72.28 38.89 6.57 4.08 4.08 4.08 4.08 4.08
EBITDA 1,257.1 1,447.6 1,704.9 3,370.8 3,561.2 3,584.0 3,730.4 3,882.7 4,041.2 4,206.2
EBITDA, % 102.57 95.89 65.56 93.32 92.52 89.46 89.46 89.46 89.46 89.46
Depreciation 321.0 75.6 990.9 4.3 4.1 557.1 579.9 603.6 628.2 653.9
Depreciation, % 26.19 5.01 38.1 0.11899 0.10716 13.91 13.91 13.91 13.91 13.91
EBIT 936.1 1,371.9 714.0 3,366.5 3,557.0 3,047.5 3,171.9 3,301.5 3,436.3 3,576.6
EBIT, % 76.38 90.88 27.46 93.2 92.41 76.07 76.07 76.07 76.07 76.07
Total Cash 336.0 739.6 426.3 522.6 524.6 968.7 1,008.3 1,049.4 1,092.3 1,136.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6.9 8.2 16,759.7 18,236.3 18,451.7
Account Receivables, % 0.56569 0.54009 644.43 504.88 479.36
Inventories 342.9 -.9 -7.3 .0 .0 221.5 230.5 239.9 249.7 259.9
Inventories, % 27.98 -0.0585598 -0.28254 0 0 5.53 5.53 5.53 5.53 5.53
Accounts Payable .7 .0 .0 .0 .0 .5 .5 .5 .5 .6
Accounts Payable, % 0.0598903 0 0 0 0 0.01197806 0.01197806 0.01197806 0.01197806 0.01197806
Capital Expenditure -2.8 -2.5 -1.9 -4.0 .0 -4.6 -4.8 -5.0 -5.2 -5.4
Capital Expenditure, % -0.22585 -0.16594 -0.07213451 -0.11171 0 -0.11513 -0.11513 -0.11513 -0.11513 -0.11513
Tax Rate, % 1.91 1.91 1.91 1.91 1.91 1.91 1.91 1.91 1.91 1.91
EBITAT 930.5 1,355.6 700.5 3,320.4 3,489.1 3,005.1 3,127.8 3,255.5 3,388.5 3,526.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 899.7 1,770.6 -15,055.5 1,836.6 3,277.9 19,375.7 3,595.4 3,742.2 3,895.0 4,054.0
WACC, % 7.26 7.25 7.24 7.25 7.24 7.25 7.25 7.25 7.25 7.25
PV UFCF
SUM PV UFCF 30,025.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 4,216
Terminal Value 129,685
Present Terminal Value 91,386
Enterprise Value 121,411
Net Debt -525
Equity Value 121,936
Diluted Shares Outstanding, MM 1,048
Equity Value Per Share 116.39

What You Will Get

  • Real VICI Financial Data: Pre-filled with VICI Properties Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See VICI’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Customizable Investment Metrics: Adjust essential factors such as rental income growth, occupancy rates, and capital investment.
  • Instant DCF Valuation: Computes intrinsic value, NPV, and other financial metrics in real-time.
  • High-Precision Accuracy: Leverages VICI’s actual financial data for reliable valuation results.
  • Effortless Scenario Analysis: Evaluate various assumptions and analyze results effortlessly.
  • Efficiency Booster: Avoid the complexity of creating intricate valuation models from the ground up.

How It Works

  • 1. Access the Template: Download and open the Excel file containing VICI Properties Inc. (VICI) preloaded data.
  • 2. Adjust Key Inputs: Modify essential assumptions such as growth rates, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Make Informed Decisions: Present comprehensive valuation insights to back your investment choices.

Why Choose This Calculator for VICI Properties Inc. (VICI)?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses tailored for real estate investment trusts.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
  • Detailed Insights: Automatically computes VICI's intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for real estate analysts, investors, and financial consultants.

Who Should Use VICI Properties Inc. (VICI)?

  • Real Estate Investors: Gain insights into investment opportunities with a trusted property management company.
  • Financial Analysts: Streamline your analysis with comprehensive data on VICI's portfolio and performance metrics.
  • Consultants: Easily tailor reports and presentations for clients interested in real estate investment trusts (REITs).
  • Real Estate Enthusiasts: Enhance your knowledge of the REIT market with practical examples from VICI's operations.
  • Educators and Students: Utilize VICI's case studies as a resource for finance and real estate education.

What the Template Contains

  • Historical Data: Includes VICI Properties Inc.'s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate VICI's intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of VICI's financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.