Valuation Gaming and Leisure Properties, Inc. Sao Paulo

Stocks

Delayed Sao Paulo 19:51:22 10/08/2026 BST			5-day change	1st Jan Change
43.70 ^BRL	-2.46%		0.00%	-12.34%

08-03	RBC Capital Adjusts Gaming and Leisure Properties Price Target to $52 From $54, Maintains Outperform Rating	MT
08-03	Analyst recommendations: Chevron, Linde, RTX, Colgate-Palmolive, American Electric Power...

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,973	13,414	13,177	13,215	12,648	12,780	-	-
Change	-	12.04%	-1.77%	0.28%	-4.29%	1.05%	-	-
Enterprise Value (EV) ¹	17,854	19,357	19,175	20,549	19,688	20,817	21,056	21,199
Change	-	8.42%	-0.94%	7.16%	-4.19%	5.73%	1.15%	0.68%
P/E	21.5x	19.3x	17.8x	16.8x	15.1x	13.6x	13.2x	12.7x
PBR	3.84x	3.59x	3.31x	3.19x	2.81x	2.55x	2.51x	2.45x
PEG	-	1x	6.87x	4.65x	5.42x	1.45x	4.38x	2.84x
Capitalization / Revenue	9.84x	10.2x	9.15x	8.63x	7.93x	7.41x	6.98x	6.71x
EV / Revenue	14.7x	14.8x	13.3x	13.4x	12.3x	12.1x	11.5x	11.1x
EV / EBITDA	16.3x	15.8x	14.7x	15x	13.4x	12.8x	12.2x	11.8x
EV / EBIT	21.2x	18.8x	17.9x	18.2x	16.4x	15.4x	14.7x	14.1x
EV / FCF	22.6x	21.6x	19.9x	19.9x	23.9x	17.6x	16.6x	-
FCF Yield	4.42%	4.63%	5.02%	5.03%	4.19%	5.69%	6.02%	-
Dividend per Share ²	2.66	2.805	3.15	3.04	3.1	3.234	3.327	3.44
Rate of return	5.47%	5.38%	6.38%	6.31%	6.94%	7.36%	7.57%	7.83%
EPS ²	2.26	2.7	2.77	2.87	2.95	3.226	3.323	3.472
Distribution rate	118%	104%	114%	106%	105%	100%	100%	99.1%
Net sales ¹	1,216	1,312	1,440	1,532	1,595	1,724	1,831	1,905
EBITDA ¹	1,097	1,222	1,307	1,374	1,467	1,621	1,726	1,796
EBIT ¹	841.8	1,030	1,069	1,131	1,201	1,350	1,433	1,500
Net income ¹	534	684.7	734.3	784.6	825.1	947.4	997.9	1,056
Net Debt ¹	5,881	5,943	5,998	7,334	7,041	8,037	8,276	8,419
Reference price ²	48.66	52.09	49.35	48.16	44.69	43.93	43.93	43.93
Nbr of stocks (in thousands)	246,051	257,517	267,016	274,392	283,008	290,920	-	-
Announcement Date	24/02/22	23/02/23	27/02/24	20/02/25	19/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VICI PROPERTIES, INC.	9.73x	10.91x	13.02x	6.8%	29.49B
HOST HOTELS & RESORTS, INC.	16.97x	3.19x	10.77x	6.54%	15.89B
GAMING AND LEISURE PROPERTIES, INC.	13.62x	12.07x	12.84x	7.36%	12.78B
RYMAN HOSPITALITY PROPERTIES, INC.	31.71x	4.48x	14.27x	3.69%	8.95B
APPLE HOSPITALITY REIT, INC.	23.45x	3.71x	11.57x	5.79%	3.92B
PARK HOTELS & RESORTS INC.	38.09x	2.72x	11.01x	6.38%	3.19B
JAPAN HOTEL REIT INVESTMENT CORPORATION	17.07x	10.02x	13.9x	6.9%	3.02B
DIAMONDROCK HOSPITALITY COMPANY	16.31x	3.12x	11.29x	3.16%	2.61B
Average	20.87x	6.28x	12.33x	5.83%	9.98B
Weighted average by Cap.	16.55x	7.87x	12.51x	6.31%