Discounted Cash Flow
VICI 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 | $18.8m | $0 | $1.9m | 0.0% | — |
| 2017 | $187.6m (898.7%) | $44.5m | — | 23.7% | — |
| 2018 | $898.0m (378.6%) | $-8.5m (-119.1%) | $503.2m | -0.9% (-104.0%) | $1.43 |
| 2019 | $894.8m (-0.4%) | $-8.3m (2.1%) | $679.4m (35.0%) | -0.9% (1.8%) | $1.25 (-12.6%) |
| 2020 | $1.2b (37.0%) | $-4.5m (45.5%) | $880.9m (29.6%) | -0.4% (60.2%) | $1.76 (40.8%) |
| 2021 | $1.5b (23.2%) | $-9.3m (-105.3%) | $893.8m (1.5%) | -0.6% (-66.7%) | $1.80 (2.3%) |
| 2022 | $2.6b (72.3%) | $-18.6m (-100.2%) | $1.9b (117.2%) | -0.7% (-16.2%) | $1.27 (-29.4%) |
| 2023 | $3.6b (38.9%) | $-41.1m (-120.5%) | $-41.1m (-102.1%) | -1.1% (-58.8%) | $2.48 (95.3%) |
| 2024 | $3.8b (6.6%) | $-42.4m (-3.3%) | $-42.4m (-3.3%) | -1.1% (3.1%) | $2.56 (3.2%) |
| 2025 | $4.0b (4.1%) | $-43.1m (-1.5%) | $-43.1m (-1.5%) | -1.1% (2.5%) | $2.61 (2.0%) |
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.