Gaming & Leisure Properties (GLPI) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Gaming & Leisure Properties (US:GLPI), trading at 44.71. In 2025, Gaming & Leisure Properties generated $1.59 Billion in revenue and $824.97 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Gaming & Leisure Properties is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 44.71
- Recent Revenue (2025): $1.59 Billion
- Free Cash Flow (2025): $824.97 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.