Valuation Gaming and Leisure Properties, Inc. Sao Paulo
Stocks
G1AM34
BRG1AMBDR002
Specialized REITs
|
Delayed
Sao Paulo
10:33:25 05/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 38.28 BRL | -2.55% |
|
0.00% | -23.21% |
| 25/09 | Gaming and Leisure Properties Shares Fall After JPMorgan Downgrade | MT |
| 24/09 | JPMorgan Downgrades Gaming and Leisure Properties to Neutral From Overweight, Adjusts PT to $46 From $51 | 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 | 11,294 | - | - |
| Change | - | 12.04% | -1.77% | 0.28% | -4.29% | -10.71% | - | - |
| Enterprise Value (EV) 1 | 17,854 | 19,357 | 19,175 | 20,549 | 19,688 | 19,355 | 19,551 | 19,716 |
| Change | - | 8.42% | -0.94% | 7.16% | -4.19% | -1.69% | 1.01% | 0.84% |
| P/E | 21.5x | 19.3x | 17.8x | 16.8x | 15.1x | 12x | 11.6x | 11.2x |
| PBR | 3.84x | 3.59x | 3.31x | 3.19x | 2.81x | 2.21x | 2.21x | 2.16x |
| PEG | - | 1x | 6.87x | 4.65x | 5.42x | 1.2x | 4.11x | 2.79x |
| Capitalization / Revenue | 9.84x | 10.2x | 9.15x | 8.63x | 7.93x | 6.53x | 6.16x | 5.97x |
| EV / Revenue | 14.7x | 14.8x | 13.3x | 13.4x | 12.3x | 11.2x | 10.7x | 10.4x |
| EV / EBITDA | 16.3x | 15.8x | 14.7x | 15x | 13.4x | 11.9x | 11.4x | 11.1x |
| EV / EBIT | 21.2x | 18.8x | 17.9x | 18.2x | 16.4x | 14.2x | 13.6x | 13.2x |
| EV / FCF | 22.6x | 21.6x | 19.9x | 19.9x | 23.9x | 16.3x | 15.4x | - |
| FCF Yield | 4.42% | 4.63% | 5.02% | 5.03% | 4.19% | 6.12% | 6.48% | - |
| Dividend per Share 2 | 2.66 | 2.805 | 3.15 | 3.04 | 3.1 | 3.234 | 3.338 | 3.452 |
| Rate of return | 5.47% | 5.38% | 6.38% | 6.31% | 6.94% | 8.33% | 8.6% | 8.89% |
| 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% | 99.4% |
| Net sales 1 | 1,216 | 1,312 | 1,440 | 1,532 | 1,595 | 1,730 | 1,832 | 1,892 |
| EBITDA 1 | 1,097 | 1,222 | 1,307 | 1,374 | 1,467 | 1,623 | 1,720 | 1,777 |
| EBIT 1 | 841.8 | 1,030 | 1,069 | 1,131 | 1,201 | 1,358 | 1,434 | 1,497 |
| 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 | 8,257 | 8,422 |
| Reference price 2 | 48.66 | 52.09 | 49.35 | 48.16 | 44.69 | 38.82 | 38.82 | 38.82 |
| Nbr of stocks (in thousands) | 2,46,051 | 2,57,517 | 2,67,016 | 2,74,392 | 2,83,008 | 2,90,920 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 81.11x | 12.88x | 34.71x | 1.35% | 17TCr | |
| 56.75x | 11.46x | 22.31x | 2.12% | 9.63TCr | |
| 26.25x | 10.99x | 16.63x | 3.91% | 8.53TCr | |
| 61.09x | 11.71x | 21.72x | 2.83% | 6.42TCr | |
| 29.25x | 13.43x | 18.75x | 4.07% | 5.53TCr | |
| 152.64x | 8x | 21.92x | 2.46% | 4.33TCr | |
| 42.49x | 12.83x | 19.23x | 5.24% | 3.45TCr | |
| 60.38x | 6.34x | 17.05x | 3.16% | 3.32TCr | |
| 29.59x | 14.21x | 17.3x | 4.72% | 2.92TCr | |
| Average | 59.95x | 11.32x | 21.07x | 3.32% | 6.77TCr | |
| Weighted average by Cap. | 62.08x | 11.67x | 23.83x | 2.79% |
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
- G1AM34 Stock
- Valuation Gaming and Leisure Properties, Inc.
Select your edition
All financial news and data tailored to specific country editions
