Valuation Gaming and Leisure Properties, Inc. Sao Paulo
Stocks
G1AM34
BRG1AMBDR002
Specialized REITs
|
Market Closed -
Sao Paulo
04:03:25 06/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 38.28 BRL | -2.55% |
|
0.00% | -23.21% |
| 25/09 | Gaming and Leisure Properties Shares Fall After JPMorgan Downgrade | MT |
| 24/09 | JPMorgan Downgrades Gaming and Leisure Properties to Neutral From Overweight, Adjusts PT to $46 From $51 | MT |
Company Valuation: Gaming and Leisure Properties, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,973 | 13,414 | 13,177 | 13,215 | 12,648 | 11,387 | - | - |
| Change | - | 12.04% | -1.77% | 0.28% | -4.29% | -9.97% | - | - |
| Enterprise Value (EV) 1 | 17,854 | 19,357 | 19,175 | 20,549 | 19,688 | 19,448 | 19,630 | 19,691 |
| Change | - | 8.42% | -0.94% | 7.16% | -4.19% | -1.22% | 0.94% | 0.31% |
| P/E | 21.5x | 19.3x | 17.8x | 16.8x | 15.1x | 12.1x | 11.7x | 11.3x |
| PBR | 3.84x | 3.59x | 3.31x | 3.19x | 2.81x | 2.22x | 2.23x | 2.18x |
| PEG | - | 1x | 6.87x | 4.65x | 5.42x | 1.2x | 4.15x | 2.82x |
| Capitalization / Revenue | 9.84x | 10.2x | 9.15x | 8.63x | 7.93x | 6.58x | 6.22x | 6.01x |
| EV / Revenue | 14.7x | 14.8x | 13.3x | 13.4x | 12.3x | 11.2x | 10.7x | 10.4x |
| EV / EBITDA | 16.3x | 15.8x | 14.7x | 15x | 13.4x | 12x | 11.4x | 11.1x |
| EV / EBIT | 21.2x | 18.8x | 17.9x | 18.2x | 16.4x | 14.3x | 13.7x | 13.2x |
| EV / FCF | 22.6x | 21.6x | 19.9x | 19.9x | 23.9x | 16.4x | 15.5x | 14.4x |
| FCF Yield | 4.42% | 4.63% | 5.02% | 5.03% | 4.19% | 6.09% | 6.44% | 6.94% |
| Dividend per Share 2 | 2.66 | 2.805 | 3.15 | 3.04 | 3.1 | 3.234 | 3.344 | 3.455 |
| Rate of return | 5.47% | 5.38% | 6.38% | 6.31% | 6.94% | 8.26% | 8.54% | 8.83% |
| EPS 2 | 2.26 | 2.7 | 2.77 | 2.87 | 2.95 | 3.247 | 3.338 | 3.472 |
| Distribution rate | 118% | 104% | 114% | 106% | 105% | 99.6% | 100% | 99.5% |
| Net sales 1 | 1,216 | 1,312 | 1,440 | 1,532 | 1,595 | 1,730 | 1,832 | 1,895 |
| EBITDA 1 | 1,097 | 1,222 | 1,307 | 1,374 | 1,467 | 1,623 | 1,720 | 1,778 |
| EBIT 1 | 841.8 | 1,030 | 1,069 | 1,131 | 1,201 | 1,358 | 1,434 | 1,494 |
| Net income 1 | 534 | 684.7 | 734.3 | 784.6 | 825.1 | 946.1 | 996 | 1,037 |
| Net Debt 1 | 5,881 | 5,943 | 5,998 | 7,334 | 7,041 | 8,061 | 8,244 | 8,304 |
| Reference price 2 | 48.66 | 52.09 | 49.35 | 48.16 | 44.69 | 39.14 | 39.14 | 39.14 |
| Nbr of stocks (in thousands) | 246,051 | 257,517 | 267,016 | 274,392 | 283,008 | 290,920 | - | - |
| Announcement Date | 24/2/22 | 23/2/23 | 27/2/24 | 20/2/25 | 19/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 82.18x | 13.11x | 35.28x | 1.32% | 172B | |
| 57.5x | 11.58x | 22.54x | 2.09% | 97.43B | |
| 26.33x | 11x | 16.66x | 3.89% | 85.53B | |
| 61.91x | 11.83x | 21.94x | 2.79% | 65.04B | |
| 29.85x | 13.65x | 19.06x | 3.98% | 56.38B | |
| 156.64x | 8.15x | 22.32x | 2.4% | 44.36B | |
| 42.41x | 12.83x | 19.25x | 5.24% | 34.52B | |
| 61.2x | 6.39x | 17.2x | 3.11% | 33.66B | |
| 30.2x | 14.41x | 17.55x | 4.62% | 29.8B | |
| Average | 60.91x | 11.44x | 21.31x | 3.27% | 68.7B | |
| Weighted average by Cap. | 63.14x | 11.82x | 24.15x | 2.75% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GLPI Stock
- G1AM34 Stock
- Valuation Gaming and Leisure Properties, Inc.
Select your edition
All financial news and data tailored to specific country editions
