VICI Properties Inc (VICI) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for VICI Properties Inc (US:VICI), trading at 26.31. In 2025, VICI Properties Inc generated $4.01 Billion in revenue and $2.51 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for VICI Properties Inc is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 26.31
- Recent Revenue (2025): $4.01 Billion
- Free Cash Flow (2025): $2.51 Billion
- 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.