Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Gaming & Leisure Properties, Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-45.7% vs price
Base Case (Median)
-18.0% vs price
Bull Case (75th pct.)
28.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $95.37 | 153.1% | High (40%) |
| PE Comparable | $52.65 | 39.7% | Medium (25%) |
| Growth Trajectory DCF | $17.35 | -54.0% | Medium (20%) |
| Graham Number | $35.35 | -6.2% | Low (10%) |
| EV/EBITDA | $26.45 | -29.8% | Medium (20%) |
| EV/FCF | $18.45 | -51.0% | Medium (20%) |
Based on 6 out of 7 methods, GLPI appears fairly valued at the current price of $37.68. The base case fair value of $30.90 implies 18.0% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.