Financhill
Sell
23

VICI Quote, Financials, Valuation and Earnings

Last price:
$28.79
Seasonality move :
-8.18%
Day range:
$28.40 - $29.11
52-week range:
$27.08 - $34.29
Dividend yield:
5.89%
P/E ratio:
10.66x
P/S ratio:
7.89x
P/B ratio:
1.16x
Volume:
13.3M
Avg. volume:
5.3M
1-year change:
-7.49%
Market cap:
$30.3B
Revenue:
$3.6B
EPS (TTM):
$2.70
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $894.8M $1.2B $1.5B $2.6B $3.6B
Revenue Growth (YoY) -0.35% 36.97% 23.17% 72.28% 38.89%
 
Cost of Revenues $18.9M $33.4M $20.8M $22.6M $27.1M
Gross Profit $875.9M $1.2B $1.5B $2.6B $3.6B
Gross Profit Margin 97.89% 97.27% 98.63% 99.13% 99.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.6M $30.7M $33.1M $48.3M $59.6M
Other Inc / (Exp) -$63.1M $285.6M -$26M $37.1M -$2.3M
Operating Expenses $28.4M $278.9M $44.5M $945.6M $240.1M
Operating Income $847.5M $913.2M $1.4B $1.6B $3.3B
 
Net Interest Expenses $228.4M $301.8M $392.3M $530.4M $794.1M
EBT. Incl. Unusual Items $556M $897M $1B $1.1B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $831K $2.9M $2.9M -$6.1M
Net Income to Company $554.3M $896.2M $1B $1.1B $2.6B
 
Minority Interest in Earnings -$8.3M -$4.5M -$9.3M -$18.6M -$41.1M
Net Income to Common Excl Extra Items $546M $891.7M $1B $1.1B $2.5B
 
Basic EPS (Cont. Ops) $1.25 $1.76 $1.80 $1.27 $2.48
Diluted EPS (Cont. Ops) $1.24 $1.75 $1.76 $1.27 $2.47
Weighted Average Basic Share $435.1M $506.1M $564.5M $877.5M $1B
Weighted Average Diluted Share $439.2M $510.9M $577.1M $879.7M $1B
 
EBITDA $808.2M $1.2B $1.4B $1.7B $3.4B
EBIT $804.4M $1.2B $1.4B $1.7B $3.4B
 
Revenue (Reported) $894.8M $1.2B $1.5B $2.6B $3.6B
Operating Income (Reported) $847.5M $913.2M $1.4B $1.6B $3.3B
Operating Income (Adjusted) $804.4M $1.2B $1.4B $1.7B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $339.7M $375.7M $751.5M $904.3M $964.7M
Revenue Growth (YoY) 52.64% 10.61% 100.04% 20.33% 6.67%
 
Cost of Revenues $11.9M $5.1M $5.2M $6.3M $6.8M
Gross Profit $327.7M $370.6M $746.4M $898M $957.8M
Gross Profit Margin 96.49% 98.63% 99.31% 99.3% 99.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8M $8.4M $12.1M $14.4M $16.5M
Other Inc / (Exp) $331.3M -$15.8M $20.8M -$4.7M -$1.2M
Operating Expenses $186M $25.1M $263.5M $129.6M $5.2M
Operating Income $141.7M $345.4M $482.9M $768.4M $952.7M
 
Net Interest Expenses $77.2M $165.1M $166.3M $197.6M $204.5M
EBT. Incl. Unusual Items $395.9M $164.6M $337.3M $566.1M $746.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$368K $388K $417K $644K $2.5M
Net Income to Company $396.2M $164.2M $336.9M $565.5M $744.5M
 
Minority Interest in Earnings $2.1M -$2.3M -$6M -$9.1M -$11.6M
Net Income to Common Excl Extra Items $398.3M $161.9M $330.9M $556.3M $732.9M
 
Basic EPS (Cont. Ops) $0.75 $0.29 $0.34 $0.55 $0.70
Diluted EPS (Cont. Ops) $0.74 $0.28 $0.34 $0.55 $0.70
Weighted Average Basic Share $533.4M $555.2M $962.6M $1B $1B
Weighted Average Diluted Share $536.2M $571.9M $964.1M $1B $1B
 
EBITDA $474.2M $330.4M $507.5M $772M $955.3M
EBIT $473.2M $329.7M $506.6M $771M $954.3M
 
Revenue (Reported) $339.7M $375.7M $751.5M $904.3M $964.7M
Operating Income (Reported) $141.7M $345.4M $482.9M $768.4M $952.7M
Operating Income (Adjusted) $473.2M $329.7M $506.6M $771M $954.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $1.5B $2.2B $3.5B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.4M $26.4M $22.2M $25.1M $28.4M
Gross Profit $1.1B $1.5B $2.2B $3.4B $3.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.7M $32.2M $42.3M $59.4M $63.7M
Other Inc / (Exp) $228.2M -$26.3M $17.8M $20.8M -$5.4M
Operating Expenses $292.6M $15.1M $964.6M $270.9M $113.6M
Operating Income $771.1M $1.5B $1.2B $3.2B $3.7B
 
Net Interest Expenses $291.7M $399.2M $437.1M $760.4M $803.4M
EBT. Incl. Unusual Items $707.5M $1B $807.8M $2.4B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $2.6M $2.6M $4.7M -$2.5M
Net Income to Company $706.5M $1B $805.2M $2.4B $2.9B
 
Minority Interest in Earnings -$4.2M -$9.4M -$10.2M -$39.9M -$44.8M
Net Income to Common Excl Extra Items $702.3M $1B $795.1M $2.4B $2.8B
 
Basic EPS (Cont. Ops) $1.38 $1.89 $1.08 $2.39 $2.70
Diluted EPS (Cont. Ops) $1.37 $1.85 $1.07 $2.39 $2.70
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1B $1.4B $1.3B $3.2B $3.7B
EBIT $1B $1.4B $1.2B $3.2B $3.7B
 
Revenue (Reported) $1.1B $1.5B $2.2B $3.5B $3.8B
Operating Income (Reported) $771.1M $1.5B $1.2B $3.2B $3.7B
Operating Income (Adjusted) $1B $1.4B $1.2B $3.2B $3.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $852.6M $1.1B $1.8B $2.7B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.9M $14.9M $16.3M $18.9M $20.1M
Gross Profit $830.7M $1.1B $1.8B $2.7B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.6M $24.1M $33.3M $44.3M $48.4M
Other Inc / (Exp) $286.6M -$25.3M $18.5M $2.2M -$958K
Operating Expenses $286.6M $22.9M $943M $268.2M $141.8M
Operating Income $544M $1.1B $871.5M $2.4B $2.7B
 
Net Interest Expenses $224.4M $321.9M $366.7M $596.7M $606M
EBT. Incl. Unusual Items $606.2M $741.5M $523.3M $1.8B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $395K $2.1M $1.8M $3.6M $7.3M
Net Income to Company $605.8M $739.4M $521.4M $1.8B $2.1B
 
Minority Interest in Earnings -$2.1M -$7M -$7.8M -$29.1M -$32.8M
Net Income to Common Excl Extra Items $603.7M $732.4M $513.6M $1.8B $2.1B
 
Basic EPS (Cont. Ops) $1.17 $1.35 $0.63 $1.76 $1.98
Diluted EPS (Cont. Ops) $1.16 $1.32 $0.63 $1.76 $1.98
Weighted Average Basic Share $1.5B $1.6B $2.5B $3B $3.1B
Weighted Average Diluted Share $1.5B $1.7B $2.5B $3B $3.1B
 
EBITDA $840.4M $1.1B $896.3M $2.4B $2.7B
EBIT $837.4M $1.1B $893.9M $2.4B $2.7B
 
Revenue (Reported) $852.6M $1.1B $1.8B $2.7B $2.9B
Operating Income (Reported) $544M $1.1B $871.5M $2.4B $2.7B
Operating Income (Adjusted) $837.4M $1.1B $893.9M $2.4B $2.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.1B $316M $739.6M $208.9M $522.6M
Short Term Investments $59.5M $20M -- $217.3M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $3.3M $2.7M $3.7M $7.3M $4.7M
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $3B $3.4B $17.2B $18.8B
 
Property Plant And Equipment $96.8M $364.2M $359.3M $876.7M $952.6M
Long-Term Investments -- -- -- $1.5B --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1M $2M $3.1M $1.9M $329K
Total Assets $13.3B $17.1B $17.6B $37.6B $44.1B
 
Accounts Payable $640K -- -- -- --
Accrued Expenses $41.2M $155.8M $113.5M $213.4M $227.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $249.2M $332.8M $339.8M $593.6M $664.8M
 
Long-Term Debt $4.8B $6.8B $4.7B $13.7B $16.7B
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $7.6B $5.4B $15.3B $18.4B
 
Common Stock $4.6M $5.4M $6.3M $9.6M $10.4M
Other Common Equity Adj -$65.1M -$92.5M $884K $185.4M $153.9M
Common Equity $8B $9.4B $12.1B $21.9B $25.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $83.8M $77.9M $78.9M $356.5M $401.8M
Total Equity $8B $9.5B $12.2B $22.3B $25.7B
 
Total Liabilities and Equity $13.3B $17.1B $17.6B $37.6B $44.1B
Cash and Short Terms $1.2B $336M $739.6M $426.3M $522.6M
Total Debt $4.8B $6.8B $4.7B $13.7B $16.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $144.1M $669.5M $518.4M $510.9M $355.7M
Short Term Investments $20M -- $207.7M -- --
Accounts Receivable, Net -- -- -- $10.7M $8.2M
Inventory -- -- -- -- --
Prepaid Expenses $1.2M $3.2M $5.9M $3.7M $5.2M
Other Current Assets -- -- -- -- --
Total Current Assets $2.8B $3.3B $17.2B $17.9B $18.8B
 
Property Plant And Equipment $364.7M $359.7M $876M $893.3M $955.3M
Long-Term Investments -- -- $1.5B $973.2M --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.5M $2.8M $1.2M $1.2M $2.3M
Total Assets $16.9B $17.5B $37.3B $42.8B $44.9B
 
Accounts Payable $324K $514K -- -- --
Accrued Expenses $53.6M $118.1M $202.9M $222.4M $194.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $231.2M $345.3M $583.1M $649.3M $652.2M
 
Long-Term Debt $6.8B $4.7B $13.7B $16.7B $16.7B
Capital Leases -- -- -- -- --
Total Liabilities $7.5B $5.4B $15.2B $18.3B $18.4B
 
Common Stock $5.4M $6.3M $9.6M $10.2M $10.5M
Other Common Equity Adj -$104.3M -- $191.3M $186.2M $141.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $77.6M $78.7M $352.7M $370.7M $411.8M
Total Equity $9.4B $12.1B $22.1B $24.5B $26.5B
 
Total Liabilities and Equity $16.9B $17.5B $37.3B $42.8B $44.9B
Cash and Short Terms $164M $669.5M $726.1M $510.9M $355.7M
Total Debt $6.8B $4.7B $13.7B $16.7B $16.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $554.3M $896.2M $1B $1.1B $2.6B
Depreciation & Amoritzation $3.8M $3.7M $3.1M $3.2M $4.3M
Stock-Based Compensation $5.2M $7.4M $9.4M $13M $15.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $682.2M $883.6M $896.4M $1.9B $2.2B
 
Capital Expenditures $2.7M $2.8M $2.5M $1.9M $4M
Cash Acquisitions -- -- -- -$4.6B -$1.3B
Cash From Investing -$1.4B -$4.5B $41.4M -$9.3B -$2.9B
 
Dividends Paid (Ex Special Dividend) -$504M -$612.2M -$758.8M -$1.2B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $2.3B $2.6B -- $5.6B $419.1M
Long-Term Debt Repaid -$1.7B -$537.5M -$2.1B -$600M -$250M
Repurchase of Common Stock -- -$207K -$1.7M -$6.2M -$5M
Other Financing Activities -$64.1M -$66M -$39.4M -$163.9M -$28.7M
Cash From Financing $1.2B $2.9B -$514.2M $6.8B $1B
 
Beginning Cash (CF) $598.4M $1.1B $316M $739.6M $208.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $503.4M -$785.9M $423.6M -$530.7M $313.7M
Ending Cash (CF) $1.1B $316M $739.6M $208.9M $522.6M
 
Levered Free Cash Flow $679.4M $880.9M $893.8M $1.9B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $396.2M $164.2M $336.9M $565.5M $744.5M
Depreciation & Amoritzation $910K $771K $816K $1M $1M
Stock-Based Compensation $2M $2.4M $3.5M $4M $4.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $221M $200.5M $504.3M $552.1M $579.1M
 
Capital Expenditures $340K $130K $472K $577K $1.4M
Cash Acquisitions -- -- -$100K -- --
Cash From Investing -$3.7B -$22.2M -$246.7M -$734.1M -$241.6M
 
Dividends Paid (Ex Special Dividend) -$158.7M -$177.1M -$346.5M -$382.9M -$432.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $55.4M -- -- $55.5M $82.2M
Long-Term Debt Repaid -- -$2.1B -- -- -$85.9M
Repurchase of Common Stock -- -- -- -$9K -$9K
Other Financing Activities -$1.4M -$25.2M -$6.7M -$16.9M -$8M
Cash From Financing -$41.6M $83.8M -$353.2M -$45.6M -$329.3M
 
Beginning Cash (CF) $3.7B $407.5M $614M $738.8M $347.2M
Foreign Exchange Rate Adjustment -- -- -- -$314K $318K
Additions / Reductions -$3.5B $262M -$95.6M -$227.6M $8.2M
Ending Cash (CF) $144.1M $669.5M $518.4M $510.9M $355.7M
 
Levered Free Cash Flow $220.7M $200.3M $503.9M $551.5M $577.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $706.5M $1B $805.2M $2.4B $2.9B
Depreciation & Amoritzation $3.9M $3.1M $3.1M $3.5M $4.7M
Stock-Based Compensation $6.8M $9.1M $11.7M $15.1M $17M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $784.5M $955M $1.7B $2.1B $2.3B
 
Capital Expenditures -$1.5B $1.9M $2M $2.6M $8.6M
Cash Acquisitions -- -- -$4.6B -$1.3B --
Cash From Investing -$4.6B $27.4M -$8.9B -$2.4B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$572.3M -$709.4M -$1.1B -$1.5B -$1.7B
Special Dividend Paid
Long-Term Debt Issued $4.8B -- $5.6B $408.2M $1.1B
Long-Term Debt Repaid -$2.2B -- -$600M -$250M -$1.1B
Repurchase of Common Stock -$206K -$1.6M -$6.2M -$5M -$5.3M
Other Financing Activities -$113.6M -$32.1M -$166.9M -$28.5M -$33.7M
Cash From Financing $3.5B -$457M $7B $260M -$852.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$319.5M $525.5M -$151.1M -$7.4M -$155.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.3B $953.1M $1.7B $2.1B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $605.8M $739.4M $521.4M $1.8B $2.1B
Depreciation & Amoritzation $3M $2.3M $2.4M $2.7M $3.1M
Stock-Based Compensation $5.4M $7.1M $9.4M $11.5M $13M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $539.5M $610.9M $1.5B $1.6B $1.7B
 
Capital Expenditures $2.5M $1.7M $1.2M $1.9M $6.4M
Cash Acquisitions -- -- -$4.6B -$1.3B --
Cash From Investing -$4.6B $19.9M -$8.9B -$1.9B -$662.6M
 
Dividends Paid (Ex Special Dividend) -$435.2M -$532.4M -$843.7M -$1.2B -$1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6B -- $5.6B $408.2M $1.1B
Long-Term Debt Repaid -$537.5M -$2.1B -$600M -$250M -$1.1B
Repurchase of Common Stock -$206K -$1.6M -$6.1M -$5M -$5.3M
Other Financing Activities -$63.2M -$29.4M -$156.9M -$21.5M -$26.5M
Cash From Financing $3.1B -$277.3M $7.2B $642.4M -$1.2B
 
Beginning Cash (CF) $7.2B $1B $1.9B $1.2B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -$122K $525K
Additions / Reductions -$957.8M $353.5M -$221.2M $302.1M -$167.4M
Ending Cash (CF) $6.2B $1.4B $1.7B $1.5B $1.2B
 
Levered Free Cash Flow $537M $609.3M $1.5B $1.6B $1.7B

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 6.11% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 16.63% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 1.74% over the past day.

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

Show me the best stock