VICI Properties Inc. (VICI)
Quantitative Summary
DeterministicAt 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-GeneratedThe 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
Interactive5-year two-stage DCF. Terminal growth 3%. Default sliders match the pre-computed base case. Drag to explore scenarios. Not investment advice.
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
Currently trading 5% above its 5-year average P/E of 10.3x.
Price Chart with Moving Averages
Quant Health Deep Dive
Profitability & Value Creation
✅ 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.
Balance Sheet Health
Earnings Surprise History
EPS estimates vs actuals for the most recent reported quarters. Source: yfinance.
Dividend History
| Date | Amount | Change |
|---|---|---|
| 2026-03-19 | $0.4500 | 0.0% |
| 2025-12-17 | $0.4500 | 0.0% |
| 2025-09-18 | $0.4500 | +3.9% |
| 2025-06-18 | $0.4330 | 0.0% |
| 2025-03-20 | $0.4330 | 0.0% |
| 2024-12-17 | $0.4330 | 0.0% |
| 2024-09-18 | $0.4330 | +4.3% |
| 2024-06-18 | $0.4150 | 0.0% |
| 2024-03-20 | $0.4150 | 0.0% |
| 2023-12-20 | $0.4150 | 0.0% |
| 2023-09-20 | $0.4150 | +6.4% |
| 2023-06-21 | $0.3900 | 0.0% |
Dividend and split data from SEC filings and market data. Amounts are per share, not adjusted for splits. Source: yfinance.
Risk Profile
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.
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.
Fama-French 5-Factor Exposure
Academic factor model decomposition — what's really driving this stock's returns.
Fama-French 5-Factor Model. Data: Kenneth French Data Library. Regression over 3 years of daily returns.
Fundamentals
Passive Flow Attribution
ETF Draft EffectWhen 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.
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.
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.
ETFs with Highest VICI Exposure
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.
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.
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.
| Date | Failed Shares | Close Price | Notional Value |
|---|---|---|---|
| 2026-05-05 | 466 | $28.09 | $13,089.94 |
| 2026-04-17 | 2,639 | $28.40 | $74,947.6 |
| 2026-04-15 | 9 | $28.36 | $255.24 |
| 2026-04-14 | 1,371 | $28.33 | $38,840.43 |
| 2026-03-25 | 106 | $27.30 | $2,893.8 |
| 2026-03-23 | 11 | $26.83 | $295.13 |
| 2026-03-19 | 42,666 | $28.10 | $1.2M |
| 2026-03-17 | 1,388 | $28.62 | $39,724.56 |
| 2026-03-11 | 285 | $29.31 | $8,353.35 |
| 2026-03-09 | 10,000 | $29.67 | $296,700 |
| 2026-03-06 | 10,000 | $29.69 | $296,900 |
| 2026-03-05 | 10,000 | $29.89 | $298,900 |
| 2026-02-23 | 82 | $30.09 | $2,467.38 |
| 2026-02-04 | 905 | $28.05 | $25,385.25 |
| 2026-01-29 | 2,450 | $27.89 | $68,330.5 |
| 2026-01-20 | 20,000 | $28.98 | $579,600 |
| 2026-01-14 | 9,008 | $27.81 | $250,512.48 |
| 2026-01-07 | 132,668 | $27.85 | $3.7M |
| 2026-01-06 | 342,907 | $28.13 | $9.6M |
| 2025-12-26 | 42 | $27.96 | $1,174.32 |
| 2025-12-22 | 47,971 | $27.70 | $1.3M |
| 2025-11-20 | 16 | $29.15 | $466.4 |
| 2025-11-17 | 6,017 | $30.36 | $182,676.12 |
| 2025-11-14 | 5,614 | $30.45 | $170,946.3 |
| 2025-11-12 | 163,724 | $30.63 | $5.0M |
| 2025-10-30 | 1 | $29.70 | $29.7 |
| 2025-10-24 | 5,507 | $31.42 | $173,029.94 |
| 2025-10-16 | 167,533 | $31.29 | $5.2M |
| 2025-10-14 | 4,193 | $30.91 | $129,605.63 |
| 2025-10-09 | 58,876 | $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.
| Peer | 252-Day (1Y) | 126-Day (6M) | Direction |
|---|---|---|---|
| WTGXX | NaN | NaN | |
| GLPI | 0.729 | 0.672 | High co-movement |
| VRTPX | 0.691 | 0.597 | Moderate |
| WPC | 0.590 | 0.438 | Moderate |
| O | 0.589 | 0.492 | Moderate |
| ADC | 0.577 | 0.562 | Moderate |
| REG | 0.530 | 0.495 | Moderate |
| LNT | 0.516 | 0.474 | Moderate |
| WEC | 0.509 | 0.461 | Moderate |
| DOC | 0.507 | 0.472 | Moderate |
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.