$50.56
Below FV▲ +25.6% against the close used
Model range $25.64 – $167.32
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$25.64Fair value$50.56Bull$167.32
FairClose
52-week traded range
52W low $40.2452W high $49.82
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Gaming and Leisure Properties closed at $40.24, 20.4% below the consensus fair value of $50.56 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 13.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$57.52
+43.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.7%, r=10%, tg=3%, n=10yr
Graham Number
$34.00
-15.5%
√(22.5 × EPS × BVPS)
EPS=2.95, BVPS=17.42 · outside Graham range (P/E 13.6, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
$59.00
+46.6%
EPS × 20x (sector P/E)
EPS=2.95, Sector P/E=20x
Peter Lynch (PEG)
$25.64
-36.3%
EPS × Growth% (PEG = 1 is fair)
EPS=2.95, g=8.7%
EV/EBITDA
$51.18
+27.2%
(EBITDA × 14.3x − Net Debt) ÷ Shares
EBITDA=1.48B
Dividend Discount (DDM)
$167.32
+315.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.1, r=10%, g=8%
Book Value (P/B)
$45.99
+14.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17.42, ROE=16.6%, g=6%, r=10%
Reverse DCF
$40.24
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2% | Historical: 8.7%
Margin of Safety
$37.63
-6.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=50.17, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.