F

VICI Properties Inc. — Earnings Quality Grade F

VICI · Real Estate

Major red flags

Revenue
$4.0B
2025
Net Income
$2.8B
2025
Gross Margin
99.3%
Free Cash Flow
$2.5B
01

Screening Summary

14
Passed
1
Watch
2
Failed
-2.88
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 0 days, change -0 days YoY

A2AR vs Revenue Growth

AR growth -53.5% vs revenue growth 4.1%

A3Revenue vs CFFO

Revenue 4.1%, CFFO 5.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -82.3% vs revenue 4.1%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 1.6%, excellent (<30%)

B4Gross Margin

Gross margin 99.3%, change +0.0pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

C2Free Cash Flow

FCF $2.5B, FCF/NI = 0.90

C3Accruals Ratio

Accruals ratio = 0.6%. Low accruals

C4Cash vs Debt

Cash $0.6B covers only 3% of debt $17.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

Debt/EBITDA = 4.8x (>4x). Financial stress

D3Soft Asset Growth

Other assets 7.1% vs revenue 4.1%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.88 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.88
-4.0 Clean-2.22 Grey-1.78 Danger0
0.447
DSRI
AR growing faster than revenue?
1
GMI
Gross margin declining?
1.009
AQI
Asset quality deteriorating?
1.041
SGI
Revenue growth rate
1.126
DEPI
Depreciation slowing?
0.905
SGAI
SG&A ratio changing?
0.0057
TATA
Accruals level
0.976
LVGI
Leverage increasing?

Altman Z-Score — Not Applicable

VICI Properties Inc. is a financial company. Z-Score is designed for non-financial companies.

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-10

VICI Properties Inc. (VICI) Earnings Quality Grade F — EarningsGrade