Financhill
Sell
38

VICI Quote, Financials, Valuation and Earnings

Last price:
$31.52
Seasonality move :
19.3%
Day range:
$31.48 - $32.14
52-week range:
$27.08 - $34.29
Dividend yield:
5.43%
P/E ratio:
12.32x
P/S ratio:
8.58x
P/B ratio:
1.26x
Volume:
14.7M
Avg. volume:
7.9M
1-year change:
8.02%
Market cap:
$33.3B
Revenue:
$3.8B
EPS (TTM):
$2.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.5B $2.6B $3.6B $3.8B
Revenue Growth (YoY) 36.97% 23.17% 72.28% 38.89% 6.57%
 
Cost of Revenues $33.4M $20.8M $22.6M $27.1M $26.9M
Gross Profit $1.2B $1.5B $2.6B $3.6B $3.8B
Gross Profit Margin 97.27% 98.63% 99.13% 99.25% 99.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.7M $33.1M $48.3M $59.6M $69.1M
Other Inc / (Exp) $285.6M -$26M $37.1M -$2.3M -$4M
Operating Expenses $278.9M $44.5M $945.6M $240.1M $277.4M
Operating Income $913.2M $1.4B $1.6B $3.3B $3.5B
 
Net Interest Expenses $301.8M $392.3M $530.4M $794.1M $810M
EBT. Incl. Unusual Items $897M $1B $1.1B $2.5B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $831K $2.9M $2.9M -$6.1M $9.7M
Net Income to Company $896.2M $1B $1.1B $2.6B $2.7B
 
Minority Interest in Earnings -$4.5M -$9.3M -$18.6M -$41.1M -$42.4M
Net Income to Common Excl Extra Items $891.7M $1B $1.1B $2.5B $2.7B
 
Basic EPS (Cont. Ops) $1.76 $1.80 $1.27 $2.48 $2.56
Diluted EPS (Cont. Ops) $1.75 $1.76 $1.27 $2.47 $2.56
Weighted Average Basic Share $506.1M $564.5M $877.5M $1B $1B
Weighted Average Diluted Share $510.9M $577.1M $879.7M $1B $1B
 
EBITDA $1.2B $1.4B $1.7B $3.4B $3.6B
EBIT $1.2B $1.4B $1.7B $3.4B $3.6B
 
Revenue (Reported) $1.2B $1.5B $2.6B $3.6B $3.8B
Operating Income (Reported) $913.2M $1.4B $1.6B $3.3B $3.5B
Operating Income (Adjusted) $1.2B $1.4B $1.7B $3.4B $3.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $373M $383.2M $769.9M $931.9M $976.1M
Revenue Growth (YoY) 57.04% 2.72% 100.94% 21.04% 4.74%
 
Cost of Revenues $11.5M $5.9M $6.3M $8.2M $6.7M
Gross Profit $361.5M $377.3M $763.6M $923.7M $969.3M
Gross Profit Margin 96.91% 98.47% 99.19% 99.12% 99.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.1M $9M $15M $15.3M $20.7M
Other Inc / (Exp) -$981K -$713K $18.6M -$4.5M -$3M
Operating Expenses -$7.7M $21.6M $2.7M -$28.2M $135.6M
Operating Income $369.2M $355.7M $760.9M $951.8M $833.7M
 
Net Interest Expenses $77.4M $70.4M $163.7M $197.4M $204M
EBT. Incl. Unusual Items $290.8M $284.6M $615.9M $750M $626.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $436K $759K $1M -$9.8M $2.4M
Net Income to Company $290.4M $283.8M $614.8M $759.7M $624.2M
 
Minority Interest in Earnings -$2.4M -$2.3M -$10.8M -$12M -$9.6M
Net Income to Common Excl Extra Items $288M $281.5M $604.1M $747.8M $614.6M
 
Basic EPS (Cont. Ops) $0.54 $0.45 $0.63 $0.72 $0.58
Diluted EPS (Cont. Ops) $0.53 $0.44 $0.63 $0.72 $0.58
Weighted Average Basic Share $536.6M $629.3M $963.5M $1B $1.1B
Weighted Average Diluted Share $543.7M $636.9M $966.2M $1B $1.1B
 
EBITDA $369M $355.8M $786M $956.7M $835.8M
EBIT $368.3M $355M $785.2M $955.1M $834.8M
 
Revenue (Reported) $373M $383.2M $769.9M $931.9M $976.1M
Operating Income (Reported) $369.2M $355.7M $760.9M $951.8M $833.7M
Operating Income (Adjusted) $368.3M $355M $785.2M $955.1M $834.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.5B $2.6B $3.6B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.4M $20.8M $22.6M $27.1M $26.9M
Gross Profit $1.2B $1.5B $2.6B $3.6B $3.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.7M $33.1M $48.3M $59.6M $69.1M
Other Inc / (Exp) $285.6M -$26M $37.1M -$2.3M -$4M
Operating Expenses $278.9M $44.5M $945.6M $240.1M $277.4M
Operating Income $913.2M $1.4B $1.6B $3.3B $3.5B
 
Net Interest Expenses $301.8M $392.3M $530.4M $794.1M $810M
EBT. Incl. Unusual Items $897M $1B $1.1B $2.5B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $831K $2.9M $2.9M -$6.1M $9.7M
Net Income to Company $896.2M $1B $1.1B $2.6B $2.7B
 
Minority Interest in Earnings -$4.5M -$9.3M -$18.6M -$41.1M -$42.4M
Net Income to Common Excl Extra Items $891.7M $1B $1.1B $2.5B $2.7B
 
Basic EPS (Cont. Ops) $1.71 $1.80 $1.26 $2.48 $2.56
Diluted EPS (Cont. Ops) $1.69 $1.76 $1.26 $2.48 $2.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.4B $1.7B $3.4B $3.6B
EBIT $1.2B $1.4B $1.7B $3.4B $3.6B
 
Revenue (Reported) $1.2B $1.5B $2.6B $3.6B $3.8B
Operating Income (Reported) $913.2M $1.4B $1.6B $3.3B $3.5B
Operating Income (Adjusted) $1.2B $1.4B $1.7B $3.4B $3.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.5B $2.6B $3.6B $3.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.8M $22.6M $27.1M $26.9M --
Gross Profit $1.5B $2.6B $3.6B $3.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33.1M $48.3M $59.6M $69.1M --
Other Inc / (Exp) -$26M $37.1M -$2.3M -$4M --
Operating Expenses $44.5M $945.6M $240.1M $277.4M --
Operating Income $1.4B $1.6B $3.3B $3.5B --
 
Net Interest Expenses $392.3M $530.4M $794.1M $810M --
EBT. Incl. Unusual Items $1B $1.1B $2.5B $2.7B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M $2.9M -$6.1M $9.7M --
Net Income to Company $1B $1.1B $2.6B $2.7B --
 
Minority Interest in Earnings -$9.3M -$18.6M -$41.1M -$42.4M --
Net Income to Common Excl Extra Items $1B $1.1B $2.5B $2.7B --
 
Basic EPS (Cont. Ops) $1.80 $1.26 $2.48 $2.56 --
Diluted EPS (Cont. Ops) $1.76 $1.26 $2.48 $2.56 --
Weighted Average Basic Share $2.3B $3.5B $4.1B $4.2B --
Weighted Average Diluted Share $2.3B $3.5B $4.1B $4.2B --
 
EBITDA $1.4B $1.7B $3.4B $3.6B --
EBIT $1.4B $1.7B $3.4B $3.6B --
 
Revenue (Reported) $1.5B $2.6B $3.6B $3.8B --
Operating Income (Reported) $1.4B $1.6B $3.3B $3.5B --
Operating Income (Adjusted) $1.4B $1.7B $3.4B $3.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $316M $739.6M $208.9M $522.6M $524.6M
Short Term Investments $20M -- $217.3M -- --
Accounts Receivable, Net -- -- -- $6.2M $5.1M
Inventory -- -- -- -- --
Prepaid Expenses $2.7M $3.7M $7.3M $4.7M $4.5M
Other Current Assets -- -- -- -- --
Total Current Assets $3B $3.4B $17.2B $18.8B $19B
 
Property Plant And Equipment $364.2M $359.3M $876.7M $952.6M $967.3M
Long-Term Investments -- -- $1.5B -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2M $3.1M $1.9M $329K $1.9M
Total Assets $17.1B $17.6B $37.6B $44.1B $45.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $155.8M $113.5M $213.4M $227.2M $218M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $332.8M $339.8M $593.6M $664.8M $679.9M
 
Long-Term Debt $6.8B $4.7B $13.7B $16.7B $16.7B
Capital Leases -- -- -- -- --
Total Liabilities $7.6B $5.4B $15.3B $18.4B $18.4B
 
Common Stock $5.4M $6.3M $9.6M $10.4M $10.6M
Other Common Equity Adj -$92.5M $884K $185.4M $153.9M $144.6M
Common Equity $9.4B $12.1B $21.9B $25.3B $26.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $77.9M $78.9M $356.5M $401.8M $413.8M
Total Equity $9.5B $12.2B $22.3B $25.7B $27B
 
Total Liabilities and Equity $17.1B $17.6B $37.6B $44.1B $45.4B
Cash and Short Terms $336M $739.6M $426.3M $522.6M $524.6M
Total Debt $6.8B $4.7B $13.7B $16.7B $16.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $316M $739.6M $208.9M $522.6M $524.6M
Short Term Investments $20M -- $217.3M -- --
Accounts Receivable, Net -- -- -- $6.2M $5.1M
Inventory -- -- -- -- --
Prepaid Expenses $2.7M $3.7M $7.3M $4.7M $4.5M
Other Current Assets -- -- -- -- --
Total Current Assets $3B $3.4B $17.2B $18.8B $19B
 
Property Plant And Equipment $364.2M $359.3M $876.7M $952.6M $967.3M
Long-Term Investments -- -- $1.5B -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2M $3.1M $1.9M $329K $1.9M
Total Assets $17.1B $17.6B $37.6B $44.1B $45.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $155.8M $113.5M $213.4M $227.2M $218M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $332.8M $339.8M $593.6M $664.8M $679.9M
 
Long-Term Debt $6.8B $4.7B $13.7B $16.7B $16.7B
Capital Leases -- -- -- -- --
Total Liabilities $7.6B $5.4B $15.3B $18.4B $18.4B
 
Common Stock $5.4M $6.3M $9.6M $10.4M $10.6M
Other Common Equity Adj -$92.5M $884K $185.4M $153.9M $144.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $77.9M $78.9M $356.5M $401.8M $413.8M
Total Equity $9.5B $12.2B $22.3B $25.7B $27B
 
Total Liabilities and Equity $17.1B $17.6B $37.6B $44.1B $45.4B
Cash and Short Terms $336M $739.6M $426.3M $522.6M $524.6M
Total Debt $6.8B $4.7B $13.7B $16.7B $16.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $896.2M $1B $1.1B $2.6B $2.7B
Depreciation & Amoritzation $3.7M $3.1M $3.2M $4.3M $4.1M
Stock-Based Compensation $7.4M $9.4M $13M $15.5M $17.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $883.6M $896.4M $1.9B $2.2B $2.4B
 
Capital Expenditures $2.8M $2.5M $1.9M $4M $7.5M
Cash Acquisitions -- -- -$4.6B -$1.3B --
Cash From Investing -$4.5B $41.4M -$9.3B -$2.9B -$922.8M
 
Dividends Paid (Ex Special Dividend) -$612.2M -$758.8M -$1.2B -$1.6B -$1.8B
Special Dividend Paid
Long-Term Debt Issued $2.6B -- $5.6B $419.1M $1.9B
Long-Term Debt Repaid -$537.5M -$2.1B -$600M -$250M -$1.9B
Repurchase of Common Stock -$207K -$1.7M -$6.2M -$5M -$5.3M
Other Financing Activities -$66M -$39.4M -$163.9M -$28.7M -$36.5M
Cash From Financing $2.9B -$514.2M $6.8B $1B -$1.5B
 
Beginning Cash (CF) $1.1B $316M $739.6M $208.9M $522.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$785.9M $423.6M -$530.7M $313.7M $1.6M
Ending Cash (CF) $316M $739.6M $208.9M $522.6M $524.6M
 
Levered Free Cash Flow $880.9M $893.8M $1.9B $2.2B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $290.4M $283.8M $614.8M $759.7M $624.2M
Depreciation & Amoritzation $741K $771K $811K $1.6M $992K
Stock-Based Compensation $2M $2.3M $3.6M $4M $4.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $344.1M $285.4M $487.9M $576.5M $644.1M
 
Capital Expenditures $241K $852K $718K $2.1M $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $7.6M $21.6M -$414.9M -$954.2M -$260.2M
 
Dividends Paid (Ex Special Dividend) -$177M -$226.4M -$375.4M -$422.1M -$452.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $10.9M $742.6M
Long-Term Debt Repaid -- -- -- -- -$758.4M
Repurchase of Common Stock -$1K -$87K -$38K -- --
Other Financing Activities -$2.7M -$10.1M -$7M -$7.2M -$10M
Cash From Financing -$179.8M -$236.9M -$382.5M $389.3M -$214.9M
 
Beginning Cash (CF) $144.1M $669.5M $518.4M $510.9M $355.7M
Foreign Exchange Rate Adjustment -- -- -- $59K -$80K
Additions / Reductions $171.9M $70.1M -$309.5M $11.6M $169M
Ending Cash (CF) $316M $739.6M $208.9M $522.6M $524.6M
 
Levered Free Cash Flow $343.9M $284.6M $487.2M $574.4M $643M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $896.2M $1B $1.1B $2.6B $2.7B
Depreciation & Amoritzation $3.7M $3.1M $3.2M $4.3M $4.1M
Stock-Based Compensation $7.4M $9.4M $13M $15.5M $17.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $883.6M $896.4M $1.9B $2.2B $2.4B
 
Capital Expenditures $2.8M $2.5M $1.9M $4M $7.5M
Cash Acquisitions -- -- -$4.6B -$1.3B --
Cash From Investing -$4.5B $41.4M -$9.3B -$2.9B -$922.8M
 
Dividends Paid (Ex Special Dividend) -$612.2M -$758.8M -$1.2B -$1.6B -$1.8B
Special Dividend Paid
Long-Term Debt Issued $2.6B -- $5.6B $419.1M $1.9B
Long-Term Debt Repaid -$537.5M -- -$600M -$250M -$1.9B
Repurchase of Common Stock -$207K -$1.7M -$6.2M -$5M -$5.3M
Other Financing Activities -$66M -$39.4M -$163.9M -$28.7M -$36.5M
Cash From Financing $2.9B -$514.2M $6.8B $1B -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$785.9M $423.6M -$530.7M $313.7M $1.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $880.9M $893.8M $1.9B $2.2B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1B $1.1B $2.6B $2.7B --
Depreciation & Amoritzation $3.1M $3.2M $4.3M $4.1M --
Stock-Based Compensation $9.4M $13M $15.5M $17.5M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $896.4M $1.9B $2.2B $2.4B --
 
Capital Expenditures $2.5M $1.9M $4M $7.5M --
Cash Acquisitions -- -$4.6B -$1.3B -- --
Cash From Investing $41.4M -$9.3B -$2.9B -$922.8M --
 
Dividends Paid (Ex Special Dividend) -$758.8M -$1.2B -$1.6B -$1.8B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5.6B $419.1M $1.9B --
Long-Term Debt Repaid -$2.1B -$600M -$250M -$1.9B --
Repurchase of Common Stock -$1.7M -$6.2M -$5M -$5.3M --
Other Financing Activities -$39.4M -$163.9M -$28.7M -$36.5M --
Cash From Financing -$514.2M $6.8B $1B -$1.5B --
 
Beginning Cash (CF) $1.7B $2.4B $1.7B $1.7B --
Foreign Exchange Rate Adjustment -- -- -$63K $445K --
Additions / Reductions $423.6M -$530.7M $313.7M $1.6M --
Ending Cash (CF) $2.1B $1.9B $2B $1.7B --
 
Levered Free Cash Flow $893.8M $1.9B $2.2B $2.4B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock