Gaming and Leisure Properties, Inc.
Bear Case (25th pct.)
-9.9% vs price
Base Case (Median)
13.7% vs price
Bull Case (75th pct.)
26.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $28.18 | -33.3% | High (40%) |
| PE Comparable | $51.15 | 21.1% | Medium (25%) |
| Growth Trajectory DCF | $60.77 | 43.8% | Medium (20%) |
| Graham Number | $35.79 | -15.3% | Low (10%) |
| EV/EBITDA | $53.98 | 27.8% | Medium (20%) |
| EV/FCF | $44.90 | 6.3% | Medium (20%) |
Based on 6 out of 8 methods, GLPI appears fairly valued at the current price of $42.25. The base case fair value of $48.02 implies 13.7% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.