EN DE

VICI Properties Inc (VICI) Fair Value & Analysis

Real Estate · US · Market cap $28.8B

VP VICI Properties Inc logo VICI Properties Inc VICI · US
Price$26.74
Fair Value$41.74
Upside+56.1%
Quality57/100
Watch VICI Properties Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 76.8% net margin
Moderate debt · generates free cash flow
6.70% dividend yield
Ranks above peers (10/14)
Wide moat 69/100
Evidence: High Range $27.33 – $54.77 Share as image

Fair value as of: Jul 27, 2026

From 14 valuation models · updated 14 days ago

Share price +2.5% over the past month.

A solid business, screening 56% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($27.33). The market is more pessimistic than our downside scenario.
  • Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range ($27.33 to $54.77) leaves room in how you read the outcome.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$31.87 $20.65 Fair Value $41.74 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 27, 2026.

How to read this chart

60‑month range $20.65 – $31.87 · fair‑value band $27.33 – $54.77 · the $26.74 price screens below the $41.74 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 27, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

VICI Properties Inc (VICI) currently trades at $26.74, while our model-based Fair Value estimate is $41.74, implying the stock looks roughly 56.1% undervalued today. The Quality Score stands at 57/100 (solid quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, VICI Properties Inc generated revenue of $4.0B at a net margin of 76.8%. Revenue grew 3.5% year over year. It earns a return on equity of 11.3%. Net debt stands at $17.1B. Fundamentals as of Jul 27, 2026

Our scenario range runs from $27.33 (bear case) to $54.77 (bull case); at $26.74, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 16% below its 52-week high and 3% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -22% fair-value upside, at 56%, VICI screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $21.83 $58.15 $117.67 80
Residual Income $22.68 $25.23 $41.92 76
Rev-Margin DCF $12.70 $32.35 $73.21 74
All 14 models by family
DCF Models
FCF DCF $24.16 $46.65 $118.26 38
5Y Revenue Exit $10.43 $27.42 $62.85 39
5Y EBITDA Exit $28.33 $63.62 $132.89 41
10Y Revenue Exit $14.05 $45.04 $63.56 36
10Y EBITDA Exit $27.94 $83.59 $181.53 37
Multiples
P/S Multiple $18.14 $24.18 $30.23 58
P/B Multiple $32.86 $43.82 $54.77 55
EV/EBIT $40.84 $59.47 $78.10 53
EV/EBITDA $28.18 $42.59 $57.00 54
EV/Revenue $3.18 $10.99 $18.80 43
Asset-Based
NCAV (Graham) $12.91 $17.30 $25.82 50
Growth DCF
Growth DCF $21.83 $58.15 $117.67 80
Rev-Margin DCF $12.70 $32.35 $73.21 74
Economic Profit
Residual Income $22.68 $25.23 $41.92 76

Widest divergence: DCF Models ($46.65) versus Asset-Based ($17.30). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $4.0B
Revenue growth (YoY) +3.5%
Net margin 76.8%
Return on equity 11.3%
Free cash flow $2.5B FY2025
P/E ratio 9.2
More key figures
Operating margin 107%
EPS (TTM) $2.92
Dividend yield 6.7%
EPS growth (YoY) +60.1%
Net debt $17.1B FY2025

Figures from reported company fundamentals · as of Jul 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 55 · Market factors (momentum, volatility) 45

Profitability 41
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 82
Earnings quality: real cash, not paper profit
Fin. Strength 48
Balance sheet, leverage, solvency risk
Investment 75
Disciplined investing over empire-building
Low Volatility 90
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 15
Distance to the 52-week high (market factor)
Net Issuance 40
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

VICI Properties Inc. is an S&P 500 experiential real estate investment trust that owns one of the largest portfolios of market-leading gaming, hospitality, wellness, entertainment and leisure destinations, including Caesars Palace Las Vegas, MGM Grand and the Venetian Resort Las Vegas, three of the most iconic entertainment facilities on the Las Vegas Strip.

Full company description

VICI Properties Inc. is an S&P 500 experiential real estate investment trust that owns one of the largest portfolios of market-leading gaming, hospitality, wellness, entertainment and leisure destinations, including Caesars Palace Las Vegas, MGM Grand and the Venetian Resort Las Vegas, three of the most iconic entertainment facilities on the Las Vegas Strip. VICI Properties owns 93 experiential assets across a geographically diverse portfolio consisting of 54 gaming properties and 39 other experiential properties across the United States and Canada. The portfolio is comprised of approximately 127 million square feet and features approximately 60,300 hotel rooms and over 500 restaurants, bars, nightclubs and sportsbooks. Its properties are occupied by industry-leading gaming, leisure and hospitality operators under long-term, triple-net lease agreements. VICI Properties has a growing array of real estate and financing partnerships with leading developers and operators in other experiential sectors, including Cabot, Cain, Canyon Ranch, Chelsea Piers, Great Wolf Resorts, Homefield, Kalahari Resorts and Lucky Strike Entertainment. VICI Properties also owns four championship golf courses and approximately 33 acres of undeveloped and underdeveloped land adjacent to the Las Vegas Strip. VICI Properties' goal is to create the highest quality and most productive experiential real estate portfolio through a strategy of partnering with the highest quality experiential place makers and operators. VICI Properties Inc. was incorporated in 2016 and is based in New York, United States.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

VICI Properties Inc reported revenue of $4.0B in FY2025 versus $1.5B in FY2021, a compound +27.6%/yr. Reported net income was $2.8B in FY2025, compounding +28.6%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$4.0B
Latest YoY
+4.1%
Avg. growth/yr (3Y)
+15.5%
Avg. growth/yr (5Y)
+26.7%
Avg. growth/yr (11Y)
+62.7%
Revenue +27.6%/yr
FY21 $1.5B
FY22 $2.6B
FY23 $3.6B
FY24 $3.8B
FY25 $4.0B
Net income +28.6%/yr
FY21 $1.0B
FY22 $1.1B
FY23 $2.5B
FY24 $2.7B
FY25 $2.8B

Watch VICI: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "VICI Properties Inc Fair Value". https://www.fairvalue-calculator.com/stock/VICI

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

REIT - Diversified · 165 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 57 · Above median
Fair Value upside +56% · Top 25%
Return on equity (TTM) 11% · Top 25%
Return on assets 5% · Top 25%
Net margin (TTM) 77% · Top 25%
Operating margin (TTM) 107% · Top 25%
Revenue growth 4% · Above median
Dividend yield (TTM) 6.7% · Above median
Debt / equity 0.60× · Higher than median

Valuation Multiples vs REIT - Diversified median · lower = cheaper

P/E (TTM) 9.2× · Cheaper than median
P/B 1.04× · Pricier than median
P/S (TTM) 7.12× · Pricier than median
P/FCF 11.5× · Pricier than median
EV/EBITDA 11.3× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 13
FUTURE 18 · sector 13
PAST 45 · sector 20
HEALTH 70 · sector 72
DIVIDEND 100 · sector 97

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more REIT - Diversified stocks, each showing price versus our Fair Value estimate (as of Jul 27, 2026).

Stock Price Fair Value vs Fair Value
Goodman Group GMG A$29.11 A$7.37 -75%
W. P. Carey Inc WPC $76.69 $35.59 -54%
Charter Hall Group CHC A$21.90 A$11.46 -48%
Fibra Uno FUNO11 31.10 MXN 63.56 MXN +104%
COV COV €52.55 €62.39 +19%
The GPT Group GPT A$4.89 A$3.49 -29%
Mirvac Group MGR A$1.70 A$0.5700 -66%
KLCC Property Holdings 5235SS 8.85 MYR 6.91 MYR -22%
CRRUN CRRUN C$17.65 C$17.89 +1%
Fibra Danhos DANHOS13 28.26 MXN 49.89 MXN +77%

Compare VICI Properties Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is VICI Properties Inc (VICI) overvalued or undervalued?
As of Jul 27, 2026, our model estimates a fair value of $41.74 versus a price of $26.74, about +56% (undervalued).
What is the fair value of VICI?
Our model-based fair value for VICI Properties Inc is $41.74 (as of Jul 27, 2026), built from audited fundamentals. The current price is $26.74.
What is the quality score of VICI?
VICI Properties Inc has a Quality Score of 57/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of VICI Properties Inc (VICI)?
VICI Properties Inc reported trailing-twelve-month revenue of about $4.0B (latest available figure, as of Jul 27, 2026).
What is the net profit margin of VICI?
The net profit margin of VICI Properties Inc is about 76.8%, meaning it keeps roughly 76.8% of revenue as net income. Based on the latest reported figures.
Does VICI Properties Inc pay a dividend?
VICI Properties Inc currently shows a dividend yield of about 6.70% relative to its recent price (as of Jul 27, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track VICI Properties Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.