DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Gaming and Leisure Properties, Inc. (GLPI)

Real Estate | REIT - Specialty

Today's Price

$38.98

Today's Fair Value

$54.34 +39.4%

Margin of Safety

+28.27%

Projected Value (5Y)

$87.52 +124.53%

Dividends Paid (5Y)

$17.14

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.38% | CAGR (5y): 13.21%

Diluted Shares Growth Rate

Regression: 6.6% | CAGR (5y): 4.95%

Dividend Growth Rate

Regression: -3.1% | CAGR (5y): 8.69%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.9x)

Discount Rate