investorscraft@gmail.com

Intrinsic Value of Gaming and Leisure Properties, Inc. (GLPI)

Previous Close$47.80
Intrinsic Value
Upside potential
Previous Close
$47.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gaming and Leisure Properties, Inc. (GLPI) is a specialized real estate investment trust (REIT) focused on acquiring, owning, and leasing gaming and related facilities across the United States. The company primarily generates revenue through long-term triple-net leases with regional casino operators, ensuring stable cash flows while transferring property maintenance and operational costs to tenants. GLPI’s portfolio includes properties in key gaming markets such as Pennsylvania, Illinois, and Louisiana, positioning it as a leading landlord in the regional gaming sector. The company’s business model capitalizes on the resilience of regional gaming demand, which tends to be less volatile than destination markets like Las Vegas. By partnering with established operators, GLPI mitigates development risks while benefiting from contractual rent escalations and high occupancy rates. Its market position is reinforced by a disciplined acquisition strategy, targeting properties with strong tenant covenants and favorable lease terms. The REIT structure also provides tax advantages, enhancing returns for shareholders through consistent dividend distributions.

Revenue Profitability And Efficiency

GLPI reported revenue of $1.53 billion for FY 2024, reflecting steady growth driven by its lease-based income model. Net income stood at $784.6 million, with diluted EPS of $2.87, underscoring strong profitability. Operating cash flow reached $1.07 billion, highlighting efficient cash generation, while minimal capital expenditures (zero in FY 2024) further emphasize the asset-light nature of its REIT structure.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its high-margin lease revenue, with nearly all operating costs borne by tenants. Capital efficiency is evident in its ability to generate substantial cash flow without significant reinvestment needs, allowing for consistent dividend payouts and strategic acquisitions to expand its portfolio.

Balance Sheet And Financial Health

GLPI maintains a solid balance sheet with $462.6 million in cash and equivalents, though its total debt of $8.04 billion reflects its acquisitive strategy. The REIT’s leverage is manageable given its stable cash flows and long-term lease agreements, which provide predictable revenue to service debt obligations.

Growth Trends And Dividend Policy

GLPI has demonstrated consistent growth through strategic acquisitions and lease escalations. Its dividend policy is robust, with a dividend per share of $3.04, supported by reliable cash flows. The company’s focus on regional gaming assets positions it well for sustained growth, as these markets exhibit stable demand even during economic downturns.

Valuation And Market Expectations

The market values GLPI for its stable income stream and dividend yield, trading at multiples reflective of its REIT status and sector dynamics. Investors likely expect continued portfolio expansion and modest rent growth, aligning with the company’s historical performance and industry trends.

Strategic Advantages And Outlook

GLPI’s strategic advantages include its niche focus on gaming real estate, long-term tenant relationships, and tax-efficient structure. The outlook remains positive, with opportunities for accretive acquisitions and rent increases, though regulatory risks in the gaming industry warrant monitoring. The company is well-positioned to deliver steady returns in the foreseeable future.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount