Valuation Gaming and Leisure Properties, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 09:51:24 28/09/2026 pm IST			5-day change	1st Jan Change
40.20 ^BRL	-1.28%		-2.24%	-19.36%

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

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	11,134	-	-
Change	-	12.04%	-1.77%	0.28%	-4.29%	-11.97%	-	-
Enterprise Value (EV) ¹	17,854	19,357	19,175	20,549	19,688	19,195	19,390	19,556
Change	-	8.42%	-0.94%	7.16%	-4.19%	-2.51%	1.02%	0.85%
P/E	21.5x	19.3x	17.8x	16.8x	15.1x	11.8x	11.5x	11x
PBR	3.84x	3.59x	3.31x	3.19x	2.81x	2.17x	2.18x	2.13x
PEG	-	1x	6.87x	4.65x	5.42x	1.19x	3.96x	2.47x
Capitalization / Revenue	9.84x	10.2x	9.15x	8.63x	7.93x	6.44x	6.09x	5.9x
EV / Revenue	14.7x	14.8x	13.3x	13.4x	12.3x	11.1x	10.6x	10.4x
EV / EBITDA	16.3x	15.8x	14.7x	15x	13.4x	11.8x	11.3x	11x
EV / EBIT	21.2x	18.8x	17.9x	18.2x	16.4x	14.1x	13.5x	13.1x
EV / FCF	22.6x	21.6x	19.9x	19.9x	23.9x	16.2x	15.3x	-
FCF Yield	4.42%	4.63%	5.02%	5.03%	4.19%	6.17%	6.53%	-
Dividend per Share ²	2.66	2.805	3.15	3.04	3.1	3.234	3.338	3.455
Rate of return	5.47%	5.38%	6.38%	6.31%	6.94%	8.45%	8.72%	9.03%
EPS ²	2.26	2.7	2.77	2.87	2.95	3.242	3.336	3.485
Distribution rate	118%	104%	114%	106%	105%	99.8%	100%	99.2%
Net sales ¹	1,216	1,312	1,440	1,532	1,595	1,729	1,827	1,888
EBITDA ¹	1,097	1,222	1,307	1,374	1,467	1,622	1,721	1,783
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	947.7	998.1	1,044
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	38.27	38.27	38.27
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VICI PROPERTIES, INC.	8.43x	10.02x	12.17x	7.87%	2.55TCr
HOST HOTELS & RESORTS, INC.	16.36x	3.07x	10.36x	6.95%	1.54TCr
GAMING AND LEISURE PROPERTIES, INC.	11.8x	11.1x	11.83x	8.45%	1.11TCr
RYMAN HOSPITALITY PROPERTIES, INC.	31.14x	4.27x	13.35x	3.97%	833.15Cr
APPLE HOSPITALITY REIT, INC.	22.99x	3.66x	11.4x	5.9%	384.11Cr
PARK HOTELS & RESORTS INC.	36.41x	2.71x	10.87x	6.48%	313.48Cr
JAPAN HOTEL REIT INVESTMENT CORPORATION	10.58x	10.53x	11.18x	6.78%	305.15Cr
DIAMONDROCK HOSPITALITY COMPANY	16.02x	3.07x	11.07x	3.29%	255.14Cr
Average	19.22x	6.05x	11.53x	6.21%	912.04Cr
Weighted average by Cap.	15.53x	7.19x	11.70x	6.95%