Valuation Gaming and Leisure Properties, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 20:03:25 05/10/2026 +03			5-day change	1st Jan Change
38.28 ^BRL	-2.55%		0.00%	-23.21%

09-24	Gaming and Leisure Properties Shares Fall After JPMorgan Downgrade	MT
09-24	JPMorgan Downgrades Gaming and Leisure Properties to Neutral From Overweight, Adjusts PT to $46 From $51	MT

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	11,427	-	-
Change	-	12.04%	-1.77%	0.28%	-4.29%	-9.65%	-	-
Enterprise Value (EV) ¹	17,854	19,357	19,175	20,549	19,688	19,489	19,685	19,850
Change	-	8.42%	-0.94%	7.16%	-4.19%	-1.01%	1.01%	0.84%
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	2.23x	2.24x	2.19x
PEG	-	1x	6.87x	4.65x	5.42x	1.2x	3.88x	2.67x
Capitalization / Revenue	9.84x	10.2x	9.15x	8.63x	7.93x	6.61x	6.24x	6.04x
EV / Revenue	14.7x	14.8x	13.3x	13.4x	12.3x	11.3x	10.7x	10.5x
EV / EBITDA	16.3x	15.8x	14.7x	15x	13.4x	12x	11.4x	11.2x
EV / EBIT	21.2x	18.8x	17.9x	18.2x	16.4x	14.3x	13.7x	13.3x
EV / FCF	22.6x	21.6x	19.9x	19.9x	23.9x	16.5x	15.5x	-
FCF Yield	4.42%	4.63%	5.02%	5.03%	4.19%	6.08%	6.43%	-
Dividend per Share ²	2.66	2.805	3.15	3.04	3.1	3.234	3.338	3.452
Rate of return	5.47%	5.38%	6.38%	6.31%	6.94%	8.23%	8.5%	8.79%
EPS ²	2.26	2.7	2.77	2.87	2.95	3.246	3.343	3.485
Distribution rate	118%	104%	114%	106%	105%	99.6%	99.8%	99.1%
Net sales ¹	1,216	1,312	1,440	1,532	1,595	1,730	1,832	1,892
EBITDA ¹	1,097	1,222	1,307	1,374	1,467	1,623	1,720	1,777
EBIT ¹	841.8	1,030	1,069	1,131	1,201	1,358	1,434	1,497
Net income ¹	534	684.7	734.3	784.6	825.1	948	998.6	1,044
Net Debt ¹	5,881	5,943	5,998	7,334	7,041	8,061	8,257	8,422
Reference price ²	48.66	52.09	49.35	48.16	44.69	39.28	39.28	39.28
Nbr of stocks (in thousands)	246,051	257,517	267,016	274,392	283,008	290,920	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/27/24 A	2/20/25 A	2/19/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WELLTOWER INC.	81.58x	12.95x	34.9x	1.34%	169B
EQUINIX, INC.	57.34x	11.56x	22.5x	2.1%	97.29B
AMERICAN TOWER CORPORATION	26.57x	11.09x	16.76x	3.86%	86.33B
DIGITAL REALTY TRUST, INC.	62.14x	11.86x	22x	2.78%	65.28B
PUBLIC STORAGE	29.51x	13.44x	18.88x	4.03%	55.74B
VENTAS, INC.	155.08x	8.1x	22.25x	2.42%	44.04B
CROWN CASTLE INC.	43.16x	12.95x	19.42x	5.17%	35B
IRON MOUNTAIN INCORPORATED	60.9x	6.37x	17.15x	3.13%	33.49B
EXTRA SPACE STORAGE INC.	29.89x	14.31x	17.42x	4.67%	29.5B
Average	60.69x	11.40x	21.25x	3.28%	68.44B
Weighted average by Cap.	62.74x	11.76x	24.00x	2.76%