Discounted Cash Flow
Gaming & Leisure Properties, Inc. REIT
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $828.3m | $289.3m | $514.0m | 34.9% | $1.62 |
| 2017 | $971.3m (17.3%) | $380.6m (31.6%) | $598.6m (16.5%) | 39.2% (12.2%) | $1.80 (11.1%) |
| 2018 | $1.1b (8.7%) | $339.5m (-10.8%) | $654.4m (9.3%) | 32.2% (-17.9%) | $1.59 (-11.7%) |
| 2019 | $1.2b (9.3%) | $390.9m (15.1%) | $750.3m (14.7%) | 33.9% (5.4%) | $1.82 (14.5%) |
| 2020 | $1.2b (-0.0%) | $505.7m (29.4%) | $427.6m (-43.0%) | 43.9% (29.4%) | $2.31 (26.9%) |
| 2021 | $1.2b (5.5%) | $534.0m (5.6%) | $789.9m (84.7%) | 43.9% (0.1%) | $2.27 (-1.7%) |
| 2022 | $1.3b (7.8%) | $684.7m (28.2%) | $896.1m (13.5%) | 52.2% (18.9%) | $2.71 (19.4%) |
| 2023 | $1.4b (9.8%) | $734.3m (7.2%) | $961.9m (7.3%) | 51.0% (-2.3%) | $2.78 (2.6%) |
| 2024 | $1.5b (6.3%) | $784.6m (6.9%) | $1.0b (7.4%) | 51.2% (0.5%) | $2.87 (3.2%) |
| 2025 | $1.6b (4.1%) | $825.1m (5.2%) | $825.0m (-20.1%) | 51.7% (1.0%) | $2.95 (2.8%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.