Upgrade to premium to see the full reasoning behind each conviction change.
Sign in to unlockFair Value Distribution — percentile bands
82.9% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
6.5%/yr
±3.6% · revenue growth to justify current price
FCF-Based Reverse DCF
0.9%/yr
±3.0% · FCF growth to justify current price
THE GAP
Market pricing margin expansion or capex normalization
Upgrade to premium for full distribution data, sensitivity analysis, and segment breakdowns.
Sign in to unlockNo analysis yet
No analysis yet
VICI: High-quality scale REIT (100% occupied, B revenues, 93 assets) facing acute Caesars/MGM concentration (74% rent), Las Vegas geographic concentration (49%), and emerging competitive threats from ...