Gaming & Leisure Properties, Inc. (NASDAQ: GLPI)

Sector: Real Estate Industry: REIT - Specialty CIK: 0001575965
Market Cap 12.37 Bn
P/B 3.13
P/E 17.25
P/S 8.79
ROIC (Qtr) 9.60
Div Yield % 8.25
Rev 1y % (Qtr) 3.18
Total Debt (Qtr) 7.51 Bn
Debt/Equity (Qtr) 1.64
Add ratio to table...

About

Gaming & Leisure Properties, Inc. (GLPI), a self-administered and self-managed Pennsylvania REIT, was established in 2013 following the spin-off of the real estate assets of PENN Entertainment, Inc. (formerly Penn National Gaming, Inc.). The company's primary business involves acquiring, financing, and owning real estate property, which it then leases to gaming operators under triple-net lease arrangements. GLPI's main business activities are focused on the gaming industry. The company's portfolio includes interests in 61 gaming and related facilities,...

Read more

Investment thesis

Bull case

  • Operating cash flow of 1.08B provides exceptional 45.73x coverage of minority interest expenses 23.58M, showing strong core operations.
  • Operating cash flow of 1.08B provides strong 49.44x coverage of stock compensation 21.82M, indicating sustainable incentive practices.
  • Tangible assets of 12.79B provide exceptional 61.45x coverage of deferred revenue 208.07M, showing strong service capability backing.
  • Strong operating cash flow of 1.08B provides 9.06x coverage of SG&A expenses 119.04M, showing efficient operational cost management.
  • Operating cash flow of 1.08B provides strong 5.18x coverage of deferred revenue 208.07M, indicating service delivery capability.

Bear case

  • Operating cash flow of 1.08B barely covers its investment activities of (95.31M), with a coverage ratio of -11.32, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 1.08B provides thin coverage of dividend payments of (859.71M) with a -1.25 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of 410.34M represents just -1.80x of debt issuance (228.21M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of (2.04B) provide limited buffer against comprehensive income items of 927000, which is -2197.55x, indicating elevated exposure to market risks.
  • Cash position of 751.72M provides only 1.98x coverage of interest expenses of 379.11M, indicating potential refinancing risks in a rising rate environment.

Segments Breakdown of Revenue (2019)

Peer comparison

Companies in the REIT - Specialty
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 EQIX Equinix Inc 93.20 Bn 69.03 10.11 22.73 Bn
2 AMT American Tower Corp /Ma/ 84.92 Bn 69.21 11.41 45.01 Bn
3 DLR Digital Realty Trust, Inc. 61.15 Bn 48.23 10.00 19.66 Bn
4 CCI Crown Castle Inc. 37.84 Bn 64.24 6.91 29.58 Bn
5 IRM Iron Mountain Inc 32.10 Bn 222.02 4.65 18.73 Bn
6 SBAC Sba Communications Corp 25.39 Bn 332.98 15.54 15.02 Bn
7 WY Weyerhaeuser Co 19.35 Bn 59.73 2.80 5.57 Bn
8 LAMR Lamar Advertising Co/New 12.52 Bn 427.65 10.32 4.79 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.48 1.49
EV to Cash from Ops. EV/CFO 19.51 23.58
EV to Debt EV to Debt 2.51 2.74
EV to EBIT EV/EBIT 18.21 32.67
EV to EBITDA EV/EBITDA 14.30 18.09
EV to Free Cash Flow [EV/FCF] EV/FCF 59.75 66.87
EV to Market Cap EV to Market Cap 1.52 2.19
EV to Revenue EV/Rev 13.40 9.81
Price to Book Value [P/B] P/B 3.13 0.95
Price to Earnings [P/E] P/E 17.25 70.17
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.90 3.96
Dividend Payout Ratio % Div Payout % (Qtr) 110.40 112.65
Dividend per Basic Share Div per Share (Qtr) 3.08 3.59
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 212.41 187.43
Interest Coverage Int. cover (Qtr) 3.05 4.10
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -150.35 12.53
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 52.13 105.31
Dividend Growth (1y) % Div 1y % (Qtr) 2.33 27.11
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 2.09 44.10
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 2.66 -3.90
EBIT Growth (1y) % EBIT 1y % (Qtr) 2.05 45.16
EBT Growth (1y) % EBT 1y % (Qtr) -0.51 209.40
EPS Growth (1y) % EPS 1y % (Qtr) -2.79 198.65
FCF Growth (1y) % FCF 1y % (Qtr) -47.15 -130.11
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 4.39 5.54
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.12 0.20
Cash Payout Ratio Cash Payout (Qtr) 0.49 0.17
Cash Ratio Cash Ratio (Qtr) 0.00 0.30
Current Ratio Curr Ratio (Qtr) 0.00 0.62
Debt to Equity Ratio Debt/Equity (Qtr) 1.64 1.20
Interest Cover Ratio Int Coverage (Qtr) 3.05 4.10
Times Interest Earned Times Interest Earned (Qtr) 3.05 4.10
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 91.20 59.74
EBIT Margin % EBIT Margin % (Qtr) 73.31 40.99
EBT Margin % EBT Margin % (Qtr) 49.28 18.94
Gross Margin % Gross Margin % (Qtr) 100.00 65.41
Net Profit Margin % Net Margin % (Qtr) 49.10 14.71