Real Estate

VICI Properties Inc. (VICI)

$27.54
-0.83%
$30.4B
Market Cap
9.7
P/E Ratio
0.70
Beta
6.32%
Dividend Yield
Piotroski 6/9Altman Z 1.9 Gray ZoneBeneish M -2.40 CleanROIC−WACC -1.1%

Quantitative Summary

Deterministic

At 9.7x earnings — a 80% discount to the sector average of 47.4x — VICI is in the lower valuation range. Financial health is average: Piotroski 6/9, Altman Z 1.9. DCF fair value of $56 implies 97% upside from current prices based on model assumptions.

Generated deterministically from quant metrics and financial statements. Not a recommendation.

Algorithmic Teardown

AI-Generated

The fundamental economics of this real estate operator present a distinct capital efficiency challenge, evidenced by an ROIC-WACC spread of -1.0%, indicating that current returns fail to cover the cost of capital despite a robust Piotroski F-Score of 6/9 suggesting strong financial health and low fraud risk per the Beneish M-Score of -2.40. The DuPont decomposition reveals that an exceptional net margin of 69.3% driven by near-total gross margins is offsetting minimal asset turnover at just 0.09x, resulting in a total ROE of only 9.8%. While the Altman Z-Score of 1.8 signals elevated bankruptcy risk relative to typical manufacturing peers—a nuance less relevant for capital-intensive property trusts—the reliance on high leverage (Equity Multiplier of 1.66x) rather than operational velocity or pricing power is the primary driver of these returns, creating a profile that is financially sound but operationally stagnant with revenue growth lagging at 4.1% year-over-year.

Valuation metrics suggest significant divergence between market pricing and intrinsic value models, as the current P/E ratio of 10.6x trades substantially below both historical norms and the sector average of 87.1x. This deep discount aligns with a DCF fair value estimate implying approximately 113.5% upside potential from current levels, though this assumes a negative long-term free cash flow growth trajectory over the next decade at -0.5%. The market appears to be pricing in persistent headwinds rather than recognizing the safety margin provided by the high Piotroski score and low Beneish M-Score, resulting in an anomaly where a fundamentally stable entity commands a valuation consistent with distressed assets despite its clean balance sheet indicators.

Risk factor analysis highlights conflicting signals regarding future performance drivers; while the stock exhibits a positive value tilt via a Value Factor (HML) of 0.409, it suffers from weak profitability momentum indicated by a Profitability Factor (RMW) of -0.104 and negative Fama-French alpha of -5.38% annually. With insider flow remaining neutral over the last ninety days, there is no clear directional signal from management to offset these structural underperformance metrics relative to factor benchmarks. The combination of negative growth assumptions in valuation models and declining profitability factors suggests that any potential recovery depends on a reversal of current operational trends rather than existing fundamentals alone.

Generated by LLM from quantitative data inputs. May contain inaccuracies. Not investment advice.

DCF Sandbox

Interactive
Market Price
$27.54
Fair Value
$58
Implied Upside
+108.8%
$58IMPLIED FAIR VALUEUNDERVALUEDOVERUNDER
Growth Rate (Y1–5)10%
-10%20%50%
Discount Rate (WACC)7.4%
5%12.5%20%

5-year two-stage DCF. Terminal growth 3%. Default sliders match the pre-computed base case. Drag to explore scenarios. Not investment advice.

Reverse DCFMarket-Implied
0.2%annual FCF growth priced in at $27.54

The growth rate the market implicitly expects over the next 10 years to justify today's price. Compare with historical growth of 4% YoY revenue.

Sensitivity Matrix

TG ↓ / WACC →6%7.4%9.4%
2%$66$44$28
3%$90$56$33
4%$138$74$40

Center = base case. Green = >10% upside, Red = >10% downside vs $27.54.

Pre-computed DCF: WACC=7.4%, terminal growth 3%. Fair value $56 (+96.5%). Not investment advice.

Valuation Context

9.7x
VICI P/E
47.4x
Sector Avg
10.3x
5Y Avg P/E
-80%
vs Sector

Currently trading 5% above its 5-year average P/E of 10.3x.

Price Chart with Moving Averages

Loading chart...
SMA 50 SMA 200

Quant Health Deep Dive

6/9
Piotroski F-Score
Average — mixed operational signals
1.9
Altman Z-Score
Grey Zone — between 1.8 and 3.0 thresholds. Thresholds: >3 safe, 1.8–3 grey, <1.8 distress.
-2.40
Beneish M-Score
Below threshold — no statistical earnings quality concern per Beneish model. Threshold: <-2.22 = below threshold.

Profitability & Value Creation

99.3%
Gross Margin
69.3%
Net Margin
6.3%
ROIC
7.4%
WACC
ROIC − WACC Spread: -1.1%— Negative spread.
+4.1%
Revenue Growth (YoY)
+3.6%
Earnings Growth (YoY)
2.5B
Free Cash Flow
74%
FCF Payout Ratio

✅ Conservative payout — room for dividend increases.

DuPont Analysis — ROE Decomposition

Breaking down Return on Equity to see how the company generates its ROE — efficiency, margins, or leverage.

69.3%
Net Profit Margin
NI ÷ Revenue
×
0.09x
Asset Turnover
Revenue ÷ Assets
×
1.66x
Equity Multiplier
Assets ÷ Equity
=
9.8%
Return on Equity
✅ ROE driven primarily by strong profit margins — a sign of pricing power.

Balance Sheet Health

0.66x
Debt / Equity
26.68x
Current Ratio
4.3x
Interest Coverage
4.4x
Net Debt / EBITDA
5.42%
FCF Yield
3.7B
EBITDA

Earnings Surprise History

Q4
✗ Miss
Est: $0.69
Act: $0.51
-24.9%
Q3
✓ Beat
Est: $0.70
Act: $0.83
+17.9%
Q2
✓ Beat
Est: $0.69
Act: $0.71
+3.4%
Q1
✗ Miss
Est: $0.70
Act: $0.57
-19.1%

EPS estimates vs actuals for the most recent reported quarters. Source: yfinance.

Dividend History

$0.4500
Latest Dividend
$1.77
2025 Total
+4.1%
YoY Growth
7 yrs
Consecutive Increases
Annual Dividends per Share
$1.00
2018
$1.17
2019
$1.26
2020
$1.38
2021
$1.50
2022
$1.61
2023
$1.70
2024
$1.77
2025
$0.45
2026
DateAmountChange
2026-03-19$0.45000.0%
2025-12-17$0.45000.0%
2025-09-18$0.4500+3.9%
2025-06-18$0.43300.0%
2025-03-20$0.43300.0%
2024-12-17$0.43300.0%
2024-09-18$0.4330+4.3%
2024-06-18$0.41500.0%
2024-03-20$0.41500.0%
2023-12-20$0.41500.0%
2023-09-20$0.4150+6.4%
2023-06-21$0.39000.0%

Dividend and split data from SEC filings and market data. Amounts are per share, not adjusted for splits. Source: yfinance.

Risk Profile

21.1%
Annual Volatility
-0.35
Sharpe (1Y)
-0.09
Sharpe (3Y)
-17.9%
Max Drawdown (3Y)
-18.6%
Max Drawdown (5Y)

Sharpe = risk-adjusted return (higher is better). Max drawdown = largest peak-to-trough decline. 1,200+ trading days.

Underwater (Drawdown from Peak)

How far below the all-time high the price has been over time. Deeper = more pain for holders.

Loading drawdown chart...

Rolling 60-Day Beta vs S&P 500 (VOO)

How the stock's sensitivity to market moves changes over time. β > 1 = more volatile than the market.

Loading beta chart...
Rolling Beta Market (β = 1.0)

Fama-French 5-Factor Exposure

Academic factor model decomposition — what's really driving this stock's returns.

0.47
Market β
Mkt-RF
+0.177
Size (SMB)
Small-cap tilt
+0.409
Value (HML)
Value tilt
-0.104
Profit (RMW)
Weak
+0.290
Invest (CMA)
Conservative
Alpha (annual): -5.38%
R²: 26.8%of variance explained by 5 factors

Fama-French 5-Factor Model. Data: Kenneth French Data Library. Regression over 3 years of daily returns.

Fundamentals

9.6
Forward P/E
PEG Ratio
1.07
Price/Book
8M
Avg Volume
$34.01
52W High
$26.55
52W Low
13%
52W Range Position

Passive Flow Attribution

ETF Draft Effect
$5.6B
Tracked Passive Exposure
8
ETFs Holding VICI
0.09%
Avg Weight in ETFs
$6.1T
Total ETF AUM

When investors buy or sell ETFs like XLRE or SPHD, the fund manager is mechanically forced to buy or sell VICI shares regardless of VICI Properties Inc.'s individual fundamentals. We estimate $5.6B of passive capital is structurally linked to VICI through 8 tracked ETFs. This substantial passive exposure means that ETF inflows and outflows — not company fundamentals — can dominate daily volume on this stock.

Passive exposure = Σ (ETF AUM × stock weight in ETF) across 8 tracked ETFs. Actual passive ownership is larger (includes mutual funds). Not investment advice.

ETF Contagion Visualizer

Simulate a price drop in VICI Properties Inc. to visualize passive redemption contagion across ETFs and collateral stocks.

VICI Shock
-0%
Est. Passive Redemption
$0
Systemic Risk
STABLE
VICIEpicenterVTIETFVOOETFIVVETFVRTPXUnknownWELLLow RiskWELLLow RiskWELLLow RiskPLDMed Risk
VICI Price Drop (%)0

If VICI Properties Inc. (VICI) experiences a significant drawdown, ETF redemptions can create collateral selling pressure on co-held stocks. Our model identifies Vanguard Real Estate II Index Fund Institutional Plus Shares (VRTPX) as the most exposed collateral stock, sharing 1 ETFs with VICI. This is the "Passive Contagion" effect described in the Inelastic Market Hypothesis.

Contagion model based on shared ETF exposure and constituent weights across 31 tracked ETFs. Estimated selling pressure is a simplified model — actual impact depends on market liquidity, ETF redemption mechanics, and market-maker activity.

VICI Ownership Dynamics

Passive funds hold 1 in every 5 VICI shares, reducing daily market volatility.

Ticker
VICI
Total Shares
1.1B
ETF Lock-Up
18.6%
Display Mode
Total Float Impact
18.6%Locked Float

VICI Properties Inc. (VICI) exerts notable gravity on the passive index market, currently representing 3.3% of the State Street Real Estate Select Sector SPDR ETF (XLRE) and 2.7% of the SPHD (SPHD). Across 31 tracked ETFs, approximately 200M shares (18.6% of float) are held by passive funds and rarely trade on the open market. This level of passive ownership means index rebalances can create outsized volume events.

Float lock-up computed from 31 ETFs tracked by SecuritiesDB. Actual passive ownership is higher (includes mutual funds, pension funds, etc.).

VICI Institutional Volume Profile

252-day volume distribution by price level. The Point of Control (POC) marks the price where the most institutional volume transacted — an implicit support/resistance floor.

TICKER
VICI
PRICE
$27.54
FLOOR (POC)
$27.59
STRENGTH
Medium
$27$27$278%$28POC 11%$27.54$2810%$287%$287%$29$29$29$30$30$30$31$31$31$316%$32$32$32
Focus Zone
Point of Control (POC) Support (below price) Resistance (above price) Current Price

The highest-volume price zone for VICI Properties Inc. over the past year sits near $27.59 (11% of 252-day volume). The current price of $27.54 sits 0.2% below the POC — suggesting potential mean-reversion upside if institutional demand reasserts at this level.

Volume Profile computed from 252 trading days of OHLCV data. Volume allocated to price bins proportionally based on daily high-low range. Not investment advice.

VICI Capital Efficiency

How efficiently does VICI Properties Inc. convert operating profits into free cash? The FCF Conversion ratio measures the gap between accounting earnings and real cash generation.

Free Cash Flow
$2.5B
EBITDA
$3.7B
FCF Conversion
68%
Reinvestment Rate
32%
68% of EBITDA → Free Cash
0% (cash burn)25% (low)50% (efficient)100% (pure cash)
ROIC
6.3%
ROIC − WACC Spread
-1.1%

VICI Properties Inc. converts 68% of its EBITDA into free cash flow, an exceptional conversion rate indicating an asset-light business model with minimal capital reinvestment drag. However, the ROIC-WACC spread is negative (-1.1%), suggesting reinvested capital is destroying shareholder value.

Capital efficiency = Free Cash Flow ÷ EBITDA. Reinvestment = (EBITDA − FCF) ÷ EBITDA. Metrics from latest annual filings. Not investment advice.

Fails-to-Deliver (FTD) History

SEC-reported settlement failures. Elevated FTDs can indicate high short-selling pressure, operational settlement issues, or naked shorting activity.

DateFailed SharesClose PriceNotional Value
2026-05-05466$28.09$13,089.94
2026-04-172,639$28.40$74,947.6
2026-04-159$28.36$255.24
2026-04-141,371$28.33$38,840.43
2026-03-25106$27.30$2,893.8
2026-03-2311$26.83$295.13
2026-03-1942,666$28.10$1.2M
2026-03-171,388$28.62$39,724.56
2026-03-11285$29.31$8,353.35
2026-03-0910,000$29.67$296,700
2026-03-0610,000$29.69$296,900
2026-03-0510,000$29.89$298,900
2026-02-2382$30.09$2,467.38
2026-02-04905$28.05$25,385.25
2026-01-292,450$27.89$68,330.5
2026-01-2020,000$28.98$579,600
2026-01-149,008$27.81$250,512.48
2026-01-07132,668$27.85$3.7M
2026-01-06342,907$28.13$9.6M
2025-12-2642$27.96$1,174.32
2025-12-2247,971$27.70$1.3M
2025-11-2016$29.15$466.4
2025-11-176,017$30.36$182,676.12
2025-11-145,614$30.45$170,946.3
2025-11-12163,724$30.63$5.0M
2025-10-301$29.70$29.7
2025-10-245,507$31.42$173,029.94
2025-10-16167,533$31.29$5.2M
2025-10-144,193$30.91$129,605.63
2025-10-0958,876$31.43$1.9M

Source: SEC Regulation SHO FTD data. Data is reported with a ~30 day delay. High FTD quantities relative to average daily volume may indicate settlement stress.

Price Correlations

Statistical correlation of daily returns with other stocks. High correlations indicate stocks that move together; negative correlations can offer diversification.

Peer252-Day (1Y)126-Day (6M)Direction
WTGXXNaNNaN
GLPI0.7290.672High co-movement
VRTPX0.6910.597Moderate
WPC0.5900.438Moderate
O0.5890.492Moderate
ADC0.5770.562Moderate
REG0.5300.495Moderate
LNT0.5160.474Moderate
WEC0.5090.461Moderate
DOC0.5070.472Moderate

Pearson correlation of daily log returns. 252d ≈ 1 trading year. Computed from price history. Not investment advice.

Compare VICI to Peers

Quant metrics computed deterministically from financial statements and price data. Updated: 2026-06-02.

SecuritiesDB provides programmatic data aggregation for informational purposes only. None of the metrics, summaries, or algorithmic flags constitute a recommendation to buy or sell any security.