VICI Properties Inc. logo

VICI Properties Inc.

VICI | NYSE
Chart Builder DCF Calculator
$24.54
+$0.08 (+0.33%)
Nov 2, 2026, 10:38 AM ET · Market open
TTM
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
2.38B 2.81B 3.14B 2.82B 2.83B 2.8B 2.67B 2.72B 2.86B 2.68B 2.63B 2.55B 2.41B 2.18B 1.42B 1.14B 805.22M 632.53M 993.75M 1.02B 1.03B 1.26B 1.19B
Depreciation & Amortization
3.8M 3.87M 3.61M 3.64M 3.67M 3.74M 3.99M 4.13M 4.72M 4.72M 4.62M 4.3M 3.52M 3.33M 3.22M 3.18M 3.14M 3.1M 3.08M 3.09M 3.06M 3.2M 3.66M
Stock-Based Compensation
18.07M 17.59M 17.42M 16.2M 16.3M 16.48M 16.62M 17.51M 16.99M 16.41M 15.86M 15.54M 15.14M 14.62M 13.82M 12.99M 11.66M 10.57M 9.72M 9.37M 9.08M 8.7M 8.32M
Other Working Capital
5.77M 65.09M 27.61M 59.15M 34.14M 10.09M 5.06M -11.52M -39.52M -16.75M -47.65M -14.02M -20.16M 8.3M 43.18M 46.45M 49.63M 22.29M -2.36M -86.82M 1.59M -10.83M -5.14M
Other Non-Cash Items
300.26M -255.64M -641.65M -385.79M -424.47M -377.94M -270.78M -355.3M -529.29M -397.46M -397.11M -379.43M -315.81M -162.74M 685.6M 744.52M 871.24M 768.53M 34.61M -52.45M -88.46M -287.27M -295.28M
Deferred Income Tax
-3.11M -1.81M 4.34M -1.74M 4.05M 3.22M 1.03M 5.44M 4.23M 2.29M 435K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
5.77M 65.09M 27.61M 59.15M 34.14M 10.09M 5.06M -11.52M -39.52M -16.75M -47.65M -14.02M -20.16M 8.3M 43.18M 46.45M 49.63M 22.29M -2.36M -86.82M 1.59M -10.83M -5.14M
Operating Cash Flow
2.71B 2.64B 2.55B 2.51B 2.46B 2.45B 2.43B 2.38B 2.31B 2.29B 2.2B 2.18B 2.09B 2.04B 2.17B 1.94B 1.74B 1.44B 1.04B 896.35M 955.04M 975.61M 901.92M
Capital Expenditures
-6.19M 526K -774K -302K -1.08M -3.28M -5.27M -7.53M -8.58M -7.79M -5.46M -4.04M -2.61M -2.51M -2.41M -1.88M -2.01M -1.67M -1.71M -2.51M 1.41B 664K 82K
Cash Acquisitions
-2.96M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -1.27B -1.27B -1.27B -5.84B -4.57B -4.57B -4.57B n/a n/a n/a n/a n/a
Purchase of Investments
-1.3B -1.87B -1.28B -931.73M -462.63M -301.9M -719.57M -441.38M -72.92M -365.62M -132.9M -241.14M 2.98B 3.6B 3.42B -393.7M -4.31B -4.03B -4.05B -25.16M -1.43B -3.75B -3.75B
Sales Maturities Of Investments
-1.3M -86.5M 55.22M 10.73M n/a n/a 29.58M 29.58M 29.58M 29.68M 100K 217.44M 306.63M 307.61M 307.61M 90.27M 1.08M n/a n/a 19.97M 19.97M 19.97M 19.97M
Other Investing Acitivies
10.26M 745.67M 484.32M 16.53M -561.92M -911.91M -503.94M -503.46M -1.56B -1.77B -1.4B -1.6B -4.38B -4.51B -4.63B -4.42B 15.69M -34.92M 29.32M 49.14M 34.53M -1.34B -1.35B
Investing Cash Flow
-1.3B -1.22B -742.09M -904.77M -1.03B -1.22B -1.2B -922.78M -1.62B -2.11B -1.54B -2.9B -2.36B -1.87B -6.74B -9.3B -8.87B -8.64B -4.02B 41.45M 27.45M -3.67B -3.68B
Debt Repayment
-32.38M -179.66M -126.08M -29.56M -38.02M 130.63M 76.81M -41.18M -14.44M 44.74M 44.98M 169.15M -5.44B -4.9B -497.3M n/a 5.6B 2.9B -1.5B -2.1B -2.1B 55.4M 49.29M
Common Stock Repurchased
n/a n/a -2.34M -7.22M -7.22M -7.23M -7.52M -5.34M -5.34M -5.34M -5.37M -4.97M -5M -5M -8.04M -6.16M -6.21M -6.21M -2.93M -1.73M -1.65M -1.65M -1.56M
Dividend Paid
-1.94B -1.9B -1.88B -1.85B -1.83B -1.8B -1.78B -1.75B -1.72B -1.67B -1.64B -1.58B -1.54B -1.5B -1.37B -1.22B -1.07B -900.72M -808.65M -758.79M -709.39M -690.93M -653.08M
Other Financial Acitivies
333.7M 339.1M -32.9M -51.62M -53.39M -53.41M -52.87M -36.3M -33.5M -42.38M -36.89M -28.66M 5.57B 4.98B 4.86B 4.84B -766.94M -185.48M -66.75M -39.43M -32.12M -8.25M -8.22M
Financial Cash Flow
-1.4B -1.12B -1.66B -1.57B -1.29B -1.35B -1.38B -1.46B -852.88M -569.17M -425.48M 1.03B 259.99M -47.65M 4.26B 6.83B 6.98B 7.41B 3.23B -514.18M -457.03M -582.4M 726.3M
Net Cash Flow
7.26M 299.52M 145.89M 38.86M 151.84M -114.18M -151M 2.04M -155.22M -391.63M 237.65M 313.64M -7.5M 124.79M -321.03M -530.68M -151.13M 206.48M 246.17M 423.62M 525.46M -3.27B -2.05B
Free Cash Flow
2.7B 2.64B 2.55B 2.51B 2.46B 2.45B 2.42B 2.37B 2.31B 2.28B 2.2B 2.18B 2.09B 2.04B 2.16B 1.94B 1.74B 1.44B 1.04B 893.85M 2.36B 976.28M 902M
Adj. Free Cash Flow
2.68B 2.62B 2.53B 2.49B 2.44B 2.44B 2.41B 2.36B 2.29B 2.26B 2.18B 2.16B 2.07B 2.03B 2.15B 1.93B 1.73B 1.42B 1.03B 884.47M 2.35B 967.58M 893.69M
Maintenance CapEx
-2.13M 400K 1.03M 1.66M 1.66M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 1.44B 62.86M 62.86M
Growth CapEx
-4.06M 126K -1.8M -1.96M -2.74M -3.28M -5.27M -7.53M -8.58M -7.79M -5.46M -4.04M -2.61M -2.51M -2.41M -1.88M -2.01M -1.67M -1.71M -2.51M -34.19M -62.19M -62.77M
Owner Earnings
2.71B 2.64B 2.55B 2.51B 2.46B 2.45B 2.43B 2.38B 2.31B 2.29B 2.2B 2.18B 2.09B 2.04B 2.17B 1.94B 1.74B 1.44B 1.04B 896.35M 2.4B 1.04B 964.78M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.