Price: 630
Last update: Fri Apr 25 2025
Price: 630
Last update: Fri Apr 25 2025
The intrinsic value of one vici stock under the Base Case scenario is Loading... IDR. Compared to the current market price of Loading... IDR, this stock is ....
Summary DCF Valuation| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Terminal Value | |
|---|---|---|---|---|---|---|
| Revenue | 1.38 | 1.49 | 1.61 | 1.74 | 1.88 | |
| Revenue Growth | 8.10% | 8.10% | 8.10% | 8.10% | 8.10% | |
| Net Margin | 12.84% | 12.84% | 12.84% | 12.84% | 12.84% | |
| Net Income | 0.18 | 0.19 | 0.21 | 0.22 | 0.24 | 3.56 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 2.01 |
Total Shares:
Market Cap: 4.22T
Value Cap: 2.78T
vici has a PE median of 20 and the last EPS is 26.6. Based on PE history, the fair valuation is 543.
