Gaming & Leisure Properties, Inc. (GLPI)
Real Estate Investment Trusts · Financial Services · $13.2B
Intrinsic Value (Consensus)
$43.35
Current Price
$46.73
Margin of Safety
-7.2%
7.2% Above Intrinsic Value
Value: $43
Price: $47
Valuation Model Estimates
Current Price: $46.73
DCF (Discounted Cash Flow)
$52.84
Graham Number
$32.93
Earnings Power Value
$28.64
Relative Value (P/E)
$59.00
Dividend Discount Model
$10.38
Consensus Value
$43.35
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.8%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
53
Profitability
22/25
Strength
15/25
Valuation
12/25
Growth
4/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 156%
High free cash flow yield (8.4%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $2.95
- EPS (Forward)
- $3.03
- Book Value
- $16.34
- P/E Ratio
- 20.0
- Forward P/E
- 19.5
- PEG Ratio
- —
- ROE
- 17.8%
- Debt/Equity
- 156%
- Revenue Growth
- N/A
- Earnings Growth
- 2.8%
- Dividend Yield
- 1.3%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance