Financhill
Sell
23

VICI Quote, Financials, Valuation and Earnings

Last price:
$31.62
Seasonality move :
7.99%
Day range:
$31.21 - $31.64
52-week range:
$27.53 - $34.29
Dividend yield:
5.51%
P/E ratio:
12.44x
P/S ratio:
8.42x
P/B ratio:
1.24x
Volume:
4.9M
Avg. volume:
7.6M
1-year change:
4.01%
Market cap:
$32.9B
Revenue:
$3.8B
EPS (TTM):
$2.50
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.5B $2.6B $3.6B $3.8B
Revenue Growth (YoY) 36.97% 23.17% 72.28% 38.89% 6.57%
 
Cost of Revenues $33.4M $20.8M $22.6M $27.1M $26.9M
Gross Profit $1.2B $1.5B $2.6B $3.6B $3.8B
Gross Profit Margin 97.27% 98.63% 99.13% 99.25% 99.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.7M $33.1M $48.3M $59.6M $69.1M
Other Inc / (Exp) $285.6M -$26M $37.1M -$2.3M -$4M
Operating Expenses $278.9M $44.5M $945.6M $240.1M $277.4M
Operating Income $913.2M $1.4B $1.6B $3.3B $3.5B
 
Net Interest Expenses $301.8M $392.3M $530.4M $794.1M $810M
EBT. Incl. Unusual Items $897M $1B $1.1B $2.5B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $831K $2.9M $2.9M -$6.1M $9.7M
Net Income to Company $896.2M $1B $1.1B $2.6B $2.7B
 
Minority Interest in Earnings -$4.5M -$9.3M -$18.6M -$41.1M -$42.4M
Net Income to Common Excl Extra Items $891.7M $1B $1.1B $2.5B $2.7B
 
Basic EPS (Cont. Ops) $1.76 $1.80 $1.27 $2.48 $2.56
Diluted EPS (Cont. Ops) $1.75 $1.76 $1.27 $2.47 $2.56
Weighted Average Basic Share $506.1M $564.5M $877.5M $1B $1B
Weighted Average Diluted Share $510.9M $577.1M $879.7M $1B $1B
 
EBITDA $1.2B $1.4B $1.7B $3.4B $3.6B
EBIT $1.2B $1.4B $1.7B $3.4B $3.6B
 
Revenue (Reported) $1.2B $1.5B $2.6B $3.6B $3.8B
Operating Income (Reported) $913.2M $1.4B $1.6B $3.3B $3.5B
Operating Income (Adjusted) $1.2B $1.4B $1.7B $3.4B $3.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $374.3M $416.6M $877.6M $951.5M $984.2M
Revenue Growth (YoY) 46.79% 11.31% 110.66% 8.41% 3.44%
 
Cost of Revenues $4.5M $5.3M $6M $6.5M $6.4M
Gross Profit $369.8M $411.3M $871.7M $945M $977.9M
Gross Profit Margin 98.8% 98.73% 99.32% 99.32% 99.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.1M $9.5M $15M $16.2M $14.9M
Other Inc / (Exp) -$8.7M -$755K $4.2M -$461K -$163K
Operating Expenses $11.5M $99.4M $145.6M $143.6M $222.3M
Operating Income $358.3M $311.9M $726.1M $801.4M $755.5M
 
Net Interest Expenses $77M $68M $201.3M $199.6M $205.6M
EBT. Incl. Unusual Items $272.6M $243.1M $528.9M $601.4M $549.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $484K $400K $1.1M $1.6M -$2.5M
Net Income to Company $272.1M $242.7M $527.9M $599.8M $552.3M
 
Minority Interest in Earnings -$2.3M -$2.3M -$9.1M -$9.8M -$8.7M
Net Income to Common Excl Extra Items $269.8M $240.4M $518.7M $590M $543.6M
 
Basic EPS (Cont. Ops) $0.50 $0.35 $0.52 $0.57 $0.51
Diluted EPS (Cont. Ops) $0.50 $0.35 $0.52 $0.57 $0.51
Weighted Average Basic Share $536.5M $684.3M $1B $1B $1.1B
Weighted Average Diluted Share $544.8M $687.9M $1B $1B $1.1B
 
EBITDA $350.4M $312M $734.1M $807.4M $760.1M
EBIT $349.6M $311.2M $733.3M $806.2M $759.1M
 
Revenue (Reported) $374.3M $416.6M $877.6M $951.5M $984.2M
Operating Income (Reported) $358.3M $311.9M $726.1M $801.4M $755.5M
Operating Income (Adjusted) $349.6M $311.2M $733.3M $806.2M $759.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.6B $3.1B $3.7B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $32.9M $21.5M $23.3M $27.6M $26.7M
Gross Profit $1.3B $1.5B $3B $3.7B $3.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.7M $34.5M $53.9M $60.8M $67.8M
Other Inc / (Exp) $320.5M -$18.1M $42.1M -$6.9M -$3.7M
Operating Expenses $133M $132.4M $991.8M $238M $356.1M
Operating Income $1.2B $1.4B $2B $3.4B $3.5B
 
Net Interest Expenses $308.3M $383.3M $663.7M $792.4M $816M
EBT. Incl. Unusual Items $1.2B $996.6M $1.4B $2.6B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $861K $2.8M $3.6M -$5.7M $5.7M
Net Income to Company $1.2B $993.7M $1.4B $2.6B $2.7B
 
Minority Interest in Earnings -$4.9M -$9.3M -$25.4M -$41.7M -$41.3M
Net Income to Common Excl Extra Items $1.2B $984.4M $1.4B $2.6B $2.6B
 
Basic EPS (Cont. Ops) $2.26 $1.65 $1.43 $2.53 $2.50
Diluted EPS (Cont. Ops) $2.24 $1.61 $1.43 $2.53 $2.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $1.4B $2.1B $3.4B $3.5B
EBIT $1.5B $1.4B $2.1B $3.4B $3.5B
 
Revenue (Reported) $1.3B $1.6B $3.1B $3.7B $3.9B
Operating Income (Reported) $1.2B $1.4B $2B $3.4B $3.5B
Operating Income (Adjusted) $1.5B $1.4B $2.1B $3.4B $3.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $374.3M $416.6M $877.6M $951.5M $984.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5M $5.3M $6M $6.5M $6.4M
Gross Profit $369.8M $411.3M $871.7M $945M $977.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.1M $9.5M $15M $16.2M $14.9M
Other Inc / (Exp) -$8.7M -$755K $4.2M -$461K -$163K
Operating Expenses $11.5M $99.4M $145.6M $143.6M $222.3M
Operating Income $358.3M $311.9M $726.1M $801.4M $755.5M
 
Net Interest Expenses $77M $68M $201.3M $199.6M $205.6M
EBT. Incl. Unusual Items $272.6M $243.1M $528.9M $601.4M $549.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $484K $400K $1.1M $1.6M -$2.5M
Net Income to Company $272.1M $242.7M $527.9M $599.8M $552.3M
 
Minority Interest in Earnings -$2.3M -$2.3M -$9.1M -$9.8M -$8.7M
Net Income to Common Excl Extra Items $269.8M $240.4M $518.7M $590M $543.6M
 
Basic EPS (Cont. Ops) $0.50 $0.35 $0.52 $0.57 $0.51
Diluted EPS (Cont. Ops) $0.50 $0.35 $0.52 $0.57 $0.51
Weighted Average Basic Share $536.5M $684.3M $1B $1B $1.1B
Weighted Average Diluted Share $544.8M $687.9M $1B $1B $1.1B
 
EBITDA $350.4M $312M $734.1M $807.4M $760.1M
EBIT $349.6M $311.2M $733.3M $806.2M $759.1M
 
Revenue (Reported) $374.3M $416.6M $877.6M $951.5M $984.2M
Operating Income (Reported) $358.3M $311.9M $726.1M $801.4M $755.5M
Operating Income (Adjusted) $349.6M $311.2M $733.3M $806.2M $759.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $316M $739.6M $208.9M $522.6M $524.6M
Short Term Investments $20M -- $217.3M -- --
Accounts Receivable, Net -- -- -- $6.2M $5.1M
Inventory -- -- -- -- --
Prepaid Expenses $2.7M $3.7M $7.3M $4.7M $4.5M
Other Current Assets -- -- -- -- --
Total Current Assets $3B $3.4B $17.2B $18.8B $19B
 
Property Plant And Equipment $364.2M $359.3M $876.7M $952.6M $967.3M
Long-Term Investments -- -- $1.5B -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2M $3.1M $1.9M $329K $1.9M
Total Assets $17.1B $17.6B $37.6B $44.1B $45.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $155.8M $113.5M $213.4M $227.2M $218M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $332.8M $339.8M $593.6M $664.8M $679.9M
 
Long-Term Debt $6.8B $4.7B $13.7B $16.7B $16.7B
Capital Leases -- -- -- -- --
Total Liabilities $7.6B $5.4B $15.3B $18.4B $18.4B
 
Common Stock $5.4M $6.3M $9.6M $10.4M $10.6M
Other Common Equity Adj -$92.5M $884K $185.4M $153.9M $144.6M
Common Equity $9.4B $12.1B $21.9B $25.3B $26.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $77.9M $78.9M $356.5M $401.8M $413.8M
Total Equity $9.5B $12.2B $22.3B $25.7B $27B
 
Total Liabilities and Equity $17.1B $17.6B $37.6B $44.1B $45.4B
Cash and Short Terms $336M $739.6M $426.3M $522.6M $524.6M
Total Debt $6.8B $4.7B $13.7B $16.7B $16.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $322.5M $568.7M $247.7M $485.3M $334.3M
Short Term Investments -- -- -- $29.6M --
Accounts Receivable, Net -- -- $7.7M $7.9M $5.9M
Inventory -- -- -- -- --
Prepaid Expenses $2.7M $3.5M $7.8M $4.5M $4.4M
Other Current Assets -- -- -- -- --
Total Current Assets $3B $3.2B $17.3B $18.8B $20.8B
 
Property Plant And Equipment $364.4M $564.9M $878.2M $949.8M $962.4M
Long-Term Investments -- -- -- -- $82M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.8M $2.1M $1.1M $1.4M $2.2M
Total Assets $17.1B $21.7B $41.9B $44.2B $45.5B
 
Accounts Payable $249K -- -- -- --
Accrued Expenses $77.3M $99.1M $221.3M $186.6M $191.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $255.1M $368.3M $617.5M $624.3M $653.6M
 
Long-Term Debt $6.8B $5.3B $16.6B $16.7B $16.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.5B $6.3B $18.2B $18.3B $18.5B
 
Common Stock $5.4M $7.5M $10M $10.4M $10.6M
Other Common Equity Adj -$80.1M $109.5M $170.4M $156.6M $132.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $78.1M $79.1M $363.3M $403.7M $413.5M
Total Equity $9.6B $15.5B $23.7B $25.8B $27B
 
Total Liabilities and Equity $17.1B $21.7B $41.9B $44.2B $45.5B
Cash and Short Terms $322.5M $568.7M $247.7M $514.9M $334.3M
Total Debt $6.8B $5.3B $16.6B $16.7B $16.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $896.2M $1B $1.1B $2.6B $2.7B
Depreciation & Amoritzation $3.7M $3.1M $3.2M $4.3M $4.1M
Stock-Based Compensation $7.4M $9.4M $13M $15.5M $17.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $883.6M $896.4M $1.9B $2.2B $2.4B
 
Capital Expenditures $2.8M $2.5M $1.9M $4M $7.5M
Cash Acquisitions -- -- -$4.6B -$1.3B --
Cash From Investing -$4.5B $41.4M -$9.3B -$2.9B -$922.8M
 
Dividends Paid (Ex Special Dividend) -$612.2M -$758.8M -$1.2B -$1.6B -$1.8B
Special Dividend Paid
Long-Term Debt Issued $2.6B -- $5.6B $419.1M $1.9B
Long-Term Debt Repaid -$537.5M -$2.1B -$600M -$250M -$1.9B
Repurchase of Common Stock -$207K -$1.7M -$6.2M -$5M -$5.3M
Other Financing Activities -$66M -$39.4M -$163.9M -$28.7M -$36.5M
Cash From Financing $2.9B -$514.2M $6.8B $1B -$1.5B
 
Beginning Cash (CF) $1.1B $316M $739.6M $208.9M $522.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$785.9M $423.6M -$530.7M $313.7M $1.6M
Ending Cash (CF) $316M $739.6M $208.9M $522.6M $524.6M
 
Levered Free Cash Flow $880.9M $893.8M $1.9B $2.2B $2.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $272.1M $242.7M $527.9M $599.8M $552.3M
Depreciation & Amoritzation $792K $776K $814K $1.1M $996K
Stock-Based Compensation $2.3M $2.6M $3.5M $3.8M $2.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $155.7M $298.2M $522M $543.7M $591.9M
 
Capital Expenditures $1.2M $454K $988K $2.4M $156K
Cash Acquisitions -- -- -$1.3B -- --
Cash From Investing $32.4M -$4B -$1.5B -$109.2M -$385.6M
 
Dividends Paid (Ex Special Dividend) -$178M -$227.9M -$382.6M -$434.8M -$459M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $600M $352.7M $1B $248.4M
Long-Term Debt Repaid -- -- -$250M -$1.1B -$151.8M
Repurchase of Common Stock -$1.5M -$2.7M -$4.6M -$5M -$7.2M
Other Financing Activities -$2.1M -$29.4M -$2.3M -$10.5M -$27.1M
Cash From Financing -$181.6M $3.6B $985.5M -$471.8M -$396.8M
 
Beginning Cash (CF) $316M $739.6M $208.9M $522.6M $524.6M
Foreign Exchange Rate Adjustment -- -- $74K -$54K $186K
Additions / Reductions $6.5M -$170.9M $38.7M -$37.2M -$190.5M
Ending Cash (CF) $322.5M $568.7M $247.7M $485.3M $334.3M
 
Levered Free Cash Flow $154.5M $297.7M $521M $541.3M $591.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.2B $993.7M $1.4B $2.6B $2.7B
Depreciation & Amoritzation $3.7M $3.1M $3.2M $4.6M $4M
Stock-Based Compensation $8.3M $9.7M $13.8M $15.9M $16.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $901.9M $1B $2.2B $2.2B $2.4B
 
Capital Expenditures $2.7M $1.7M $2.4M $5.5M $5.3M
Cash Acquisitions -- -- -$5.8B -- --
Cash From Investing -$3.7B -$4B -$6.7B -$1.5B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$653.1M -$808.6M -$1.4B -$1.6B -$1.8B
Special Dividend Paid
Long-Term Debt Issued $55.4M $600M $5.4B $1.1B $1.1B
Long-Term Debt Repaid -- -$2.1B -$850M -$1.1B -$996.1M
Repurchase of Common Stock -$1.6M -$2.9M -$8M -$5.4M -$7.5M
Other Financing Activities -$14.3M -$66.8M -$136.8M -$36.9M -$53.1M
Cash From Financing $726.3M $3.2B $4.3B -$425.5M -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2B $246.2M -$321.1M $237.8M -$151.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $899.2M $1B $2.2B $2.2B $2.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $272.1M $242.7M $527.9M $599.8M $552.3M
Depreciation & Amoritzation $792K $776K $814K $1.1M $996K
Stock-Based Compensation $2.3M $2.6M $3.5M $3.8M $2.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $155.7M $298.2M $522M $543.7M $591.9M
 
Capital Expenditures $1.2M $454K $988K $2.4M $156K
Cash Acquisitions -- -- -$1.3B -- --
Cash From Investing $32.4M -$4B -$1.5B -$109.2M -$385.6M
 
Dividends Paid (Ex Special Dividend) -$178M -$227.9M -$382.6M -$434.8M -$459M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $600M $352.7M $1B $248.4M
Long-Term Debt Repaid -- -- -$250M -$1.1B -$151.8M
Repurchase of Common Stock -$1.5M -$2.7M -$4.6M -$5M -$7.2M
Other Financing Activities -$2.1M -$29.4M -$2.3M -$10.5M -$27.1M
Cash From Financing -$181.6M $3.6B $985.5M -$471.8M -$396.8M
 
Beginning Cash (CF) $316M $739.6M $208.9M $522.6M $524.6M
Foreign Exchange Rate Adjustment -- -- $74K -$54K $186K
Additions / Reductions $6.5M -$170.9M $38.7M -$37.2M -$190.5M
Ending Cash (CF) $322.5M $568.7M $247.7M $485.3M $334.3M
 
Levered Free Cash Flow $154.5M $297.7M $521M $541.3M $591.7M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
74
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
71
NUTX alert for May 15

Nutex Health [NUTX] is up 9.76% over the past day.

Buy
81
EXEL alert for May 15

Exelixis [EXEL] is up 3.67% over the past day.

Sell
29
GLBE alert for May 15

Global E Online [GLBE] is down 3.44% over the past day.

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

Show me the best stock