← All companies

VICI VICI Properties Inc. Common Stock

Real Estate Investment Trusts · $25.0B market cap · updated 2026-10-07
Market price
$22.73
Avg intrinsic value
$53.23
Margin of safety
+134.2%

Three independent discounted-cash-flow-style models value VICI Properties Inc. Common Stock every trading day. 1 of 3 currently price VICI above its market price.

Model estimates

Free Cash Flow model$-1.90
Excess Profit model$86.38
Residual Earnings model$12.11
Dividend Discount model$53.23

Quality snapshot

Piotroski F-Score6 / 9
Return on invested capital+5.0%
Net debt / EBITDA5.7×
Gross margin+99.3%
Revenue CAGR+15.5%
Cash conversion0.9×
Dividend yield+8.0%
Buyback yield-1.5%

Run your own numbers

These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.

Open VICI in StockKitty

Same sector