Skip to main content
VICI logo

VICI Properties Inc

Exchange: NYSESector: Real EstateIndustry: REIT - Diversified

VICI Properties Inc

Did you know?

Free cash flow has been growing at 24.3% annually.

Current Price

$28.78

-0.79%

GoodMoat Value

$72.42

151.6% undervalued
Profile
Valuation (TTM)
Market Cap$30.76B
P/E11.08
EV$45.12B
P/B1.11
Shares Out1.07B
P/Sales7.68
Revenue$4.01B
EV/EBITDA12.96

VICI Properties Inc (VICI) — Q4 2020 Earnings Call Transcript

Apr 5, 202619 speakers9,670 words118 segments

Original transcript

Operator

Good day, ladies and gentlemen, and thank you for standing by. Welcome to the VICI Properties Fourth Quarter and Full-Year 2020 Earnings Conference Call. At this time, all participants are in a listen-only mode. Please note that this conference call is being recorded today, February 19, 2021. I will now turn the call over to Samantha Gallagher, General Counsel with VICI Properties. Please go ahead.

O
SG
Samantha GallagherGeneral Counsel

Thank you, operator, and good morning. Everyone should have access to the company's fourth-quarter 2020 earnings release and supplemental information. The release and supplemental information can be found in the Investors section of the VICI Properties website at www.viciproperties.com. Some of our comments today will be forward-looking statements within the meaning of the federal securities laws. Forward-looking statements, which are usually identified by the use of words such as will, believe, expect, should, guidance, intend, project, or other similar phrases, are subject to numerous risks and uncertainties that could cause actual results to differ materially from what we expect. Therefore, you should exercise caution in interpreting and relying on them. I refer you to the company's SEC filings for a more detailed discussion of the risks that could impact future operating results and financial conditions. During the call, we will discuss non-GAAP measures, which we believe can be useful in evaluating the company's operating performance. These measures should not be considered in isolation or as a substitute for our financial results prepared in accordance with GAAP. A reconciliation of these measures to the most directly comparable GAAP measure is available in our fourth-quarter 2020 earnings release and our supplemental information available on the VICI Properties website. Hosting the call today, we have Ed Pitoniak, Chief Executive Officer; John Payne, President and Chief Operating Officer; David Kieske, Chief Financial Officer; Gabe Wasserman, Chief Accounting Officer; and Danny Valoy, Vice President of Finance. Ed and team will provide some opening remarks, and then we will open the call to questions. With that, I'll turn the call over to Ed.

EP
Ed PitoniakCEO

Thanks, Samantha, and good morning, everyone, and thanks for joining us. If for any reason you hang up or the line goes dead in the next 30 seconds, here's the one message I want you to take away from this call. In 2020, according to consensus data, two-thirds or 14 of 21 U.S. triple-net REITs are projected to post year-over-year declines in AFFO per share. In 2020, as David Kieske will elaborate on in a moment, VICI's AFFO per share grew 10.8% for the year as a whole, and grew 24.3% in the fourth quarter. In a year 2020, when again, two out of three peers are likely to see declines in the AFFO, we think VICI's growth is worth remarking on. But it's been interesting to see commentary so far, which can be pretty much reduced to whether VICI achieves consensus AFFO per share. Did VICI achieve consensus, is of course a key question. But we think it's also worth asking, did consensus call for AFFO per share growing, staying steady or declining? Whether it called for growth and was it a lot of growth or a little of growth? Once all American triple-net REITs report their 2020 results, we know with finality where VICI's AFFO per share growth stands on a relative basis. We already know where it stands on an absolute basis, and it is growth we're very proud of, especially coming out of a year that was so tough and thoroughly dominated by the COVID-19 crisis. As I said in our Q3 2020 earnings call, what the COVID-19 crisis has taught us across the U.S. REIT management spectrum, is that the strength of the REIT's business model is the aggregated strength of the REIT's tenants' business model. For gaming REITs in general, and VICI specifically, the COVID-19 crisis has demonstrated that our gaming tenants have built business models of great strength and durability, and that the strength and durability of their business models is derived from the strength and durability of their relationship with their customers, the end-users of our real estate. This strength of the gaming operator's relationship with customers is a key lesson I take from 2020. This strength of relationship and the mission-critical nature of our real estate to that relationship is the key reason we, VICI, collected 100% of our rent in 2020 on time and 100% in cash. It’s the key reason we were able to announce what we believe is one of the larger 2020 dividend increases among large-cap American REITs. It is the reason we were able to go back on offense as early as June with our Caesars Forum financing, and later in the summer, our first non-gaming financing with Chelsea Piers. Finally, it’s the driving force behind our AFFO growth in 2020 and our AFFO growth trajectory coming into 2021. But there's a second lesson I take from 2020, and it's a lesson, the clarity and power of which truly burst through in the second half of 2020. And that is the emerging power of sports betting within the American gaming ecosystem. As gaming real estate owners, we aren't as focused on the total addressable market (TAM) of sports betting revenue. So, of course, we hope our tenants realize as much revenue and profit as they can from this new channel of business, whether online or on property. As real estate owners of assets that we will own and our tenants will occupy for decades to come, we believe sports betting will have the greatest long-term impact and create the greatest long-term value by greatly expanding the audience for American gaming. American gaming is an American consumer discretionary sector. Every American consumer discretionary sector competes for the attention, time, and spending of the American consumer. If a given sector can achieve competitive advantage in gaining and sustaining the attention of a potential new customer, that sector will likely generate outsized growth and value in the years to come. For American gaming, as an American consumer discretionary sector, we strongly believe sports betting represents a new competitive advantage. What we believe sports betting does most powerfully is insert American gaming more broadly and deeply into the American conversation. Think about it. What are the two great mainstays of getting an American conversation started? Number one, weather; number two, sports. You’ll see as the day ever comes when casinos offer betting on weather, but today is now here when sports betting is being powerfully woven into the all-consuming American conversation about sports. Just to say two examples, involving two of our tenants: every time the Caesars sportsbook gets cited exclusively on ESPN, and every time Penn is able to deliver a sports betting message to REITs' partner, Barstool, each of these great American gaming companies is reaching an audience of potential new customers, especially potential new and younger customers. The American gaming sports betting sector represents a new and technology-enabled paradigm for reaching, engaging, and activating a new, larger, and younger audience. This technology-enabled paradigm is a new tailwind behind American gaming. And if you look at REIT asset class performance over the last few years, the winning asset classes in terms of superior total return have tended to be those with technology-enabled tailwinds. Cell towers, data centers, and e-commerce logistics are just three such examples. Conversely, the asset classes that have struggled tend to be those suffering from technology-related headwinds. We believe with high conviction that the gaming real estate asset class should benefit in the next few years from these technology-enabled tailwinds. So all in all, 2020 was a year in which American gaming and American gaming real estate proved its defensive strength by enduring one of the great crises of our lifetime. And 2020 also showed that thanks to the growing strength of sports betting, American gaming arguably represents one of the most compelling offensive opportunities in the consumer discretionary sector in the coming years. The next sound you hear will be the sound of the American consumer roaring back. And as many of you have been writing about, after many months of consuming many things, American consumers will return to what has been their growing preference for the last two decades: the preference for consuming experiences over things. As some of you may have heard on the Sunstone Hotel Investors earnings call last week, our good friend and Sunstone CEO, John Arabia, cited transient bookings for the second half of the year at their Maui property that are currently 13% above 2019 levels, and the outlook continues to improve on a weekly basis. We believe this is one of the many anecdotes around pent-up leisure demand that will benefit the consumer discretionary sector at large as the economy continues to reopen. I'll now turn the call over to our President and COO, John Payne, who will talk about what we have done and moreover, what we are doing to capitalize on the roaring comeback of the American consumer.

JP
John PaynePresident and COO

Thanks, Ed, and good morning to everyone. 2020 was another busy year for VICI as our hard work continues to pay off. In 2020, our team completed nearly $4.6 billion of transaction activity, growing our annualized revenue by approximately $360 million, or 37%. Throughout the year, we worked closely with each of our tenants as the pandemic unfolded to provide short-term solutions on an as-needed basis. As Ed stated, our cash rent collection track record of 100% to date is a testament to the quality and strength of our business model and our collaborative approach with our tenants. As you are undoubtedly aware, the recovery of the gaming industry has demonstrated that despite the many challenges over the past year, the consumer has not found a replacement for the bricks-and-mortar casino experience. Our portfolio of industry-leading assets in regional markets continues to demonstrate margin expansion, and in some cases, profitability above 2019 levels, while our Las Vegas properties, led by Tom Reeg, Bret Yunker, Anthony Corrado, and the entire team at Caesars Entertainment continue to outperform peers on the Strip. As we start 2021, we have the experience and credibility to explore opportunities both within and beyond gaming. And we're very encouraged by the volume and quality of potential transactions we see ahead. It is important to remember that for VICI, underwriting and investing in different sectors is not an either/or scenario. We continue to develop relations with gaming operators. We look for ways to support existing tenants’ growth, and we continue to spend time studying and meeting with operators in sectors beyond gaming, in order to be prepared to transact when the right opportunities come together. Our gaming investments will likely continue to dwarf our non-gaming investments, due to the sheer financial magnitude generated by gaming assets. However, we believe that growing our portfolio accretively through sector and geographic diversification, while maintaining prudent risk levels, will yield the superior returns our shareholders deserve. We believe VICI is in a great position to continue our industry-leading growth. And we'll abide by the same principles that have driven our success to date. We work hard with integrity to be the real estate partner of choice. We do fair deals, and we collaborate with our partners to create value for all parties. Now I'll turn the call over to David, who will discuss our financial results and our guidance.

DK
David KieskeCFO

Thanks, John. Good morning, everybody. Thanks for joining us today. I want to start with our balance sheet. Since our emergence, we've maintained a relentless focus on ensuring that we have a capital structure designed to weather all cycles, and provide the safety and protection our equity and credit partners deserve. 2020 put forth challenges, and VICI was able to navigate some very heavy weather, as we continued to transform our balance sheet, all while maintaining ample liquidity and never drawing on our revolver. Just to summarize, in June 2020, we raised $662 million of equity through a 29.9 million share forward sale agreement. We still have 26.9 million shares outstanding, representing approximately $547.9 million in remaining net proceeds at year-end. In February 2020, we raised $200 million of net proceeds through our ATM program. And as we've discussed with many of you, we're on a mission of achieving an investment-grade rating, and during 2020 we continued down this path. Last February, we closed on $2.5 billion of an unsecured notes offering comprised of a mix of five, seven, and ten-year notes at a blended interest rate of 3.8%, continuing to stagger our maturity profile. $2 billion of these proceeds were used to fund the Eldorado transaction, and the remaining $500 million were used to retire the 8% secured second lien notes. During 2020, we significantly improved our composition in the weighted cost of debt. At emergence, we had 100% secured debt with a weighted average interest rate of 5.49%, and a weighted average maturity of 2.9 years. As we sit here today, 69% of our debt is unsecured, with a weighted average interest rate of 4.18% and a weighted average maturity of 6.1 years with no maturities until 2024. As of December 31, our net debt to LTM EBITDA was approximately 5.8 times. This ratio is not reflective of our true run-rate leverage as it does not include a full 12 months of income from the Eldorado transaction, meaning if you take into consideration a full 12 months of rent from that transaction, our leverage would be well within our stated range of maintaining a net leverage ratio between 5 and 5.5 times. As of year-end, we currently had approximately $1.9 billion in available liquidity, providing ample flexibility for future accretive growth. Just to reiterate, 2020 highlighted our guiding principles on how we approach our balance sheet, which are to maintain a disciplined composition and laddering of debt, whereby in any one year, we strive to have less than 20% of our total debt coming due, safeguarding the company's balance sheet against future market volatility. We are going to opportunistically access the capital markets to lock in funding certainty for all transactions and develop continued access in partnership from the equity and credit markets to finance accretive acquisitions. As I mentioned, our goal is to maintain a long-term target leverage ratio of between 5 and 5.5 times on a net debt to EBITDA basis, and to ultimately migrate the balance sheet to that of an unsecured issuer with the goal of achieving an investment-grade rating. Turning to the income statement, total GAAP revenues in Q4 increased 57% over Q4 '19 to $373 million. For the full year 2020, total GAAP revenues were $1.2 billion, an increase of 37% over 2019. These increases, as John mentioned, were a result of adding approximately $360 million of annual revenues during the year from the closing of the Eldorado transaction, the Caesars Forum Convention Center mortgage, the Chelsea Piers mortgage, and the Jack Cleveland Thistledown acquisition and related loans. AFFO for the fourth quarter was $251.7 million or $0.46 per diluted share, bringing full-year 2020 AFFO to $835.8 million, or $1.64 per diluted share. AFFO increased 28.7% year-over-year, while AFFO per diluted share increased approximately 10.8% over the prior year, which is due to the increased share count and resulting temporary dilution in the first half of 2020 from the June 2019 equity offering. Our results once again highlight our highly efficient triple-net model, given the significant increase in EBITDA as a proportion of the corresponding increase in revenue, and our margins continue to run strong in the high 90% range when eliminating non-cash items. Our G&A was $8.1 million for the quarter, which we believe represents a good quarterly run rate going forward, and as a percentage of total revenues was only 2.2% for the quarter, in line with our full year expectations and one of the lowest ratios in the triple-net sector. As always, for additional transparency, we point you to our quarterly financial supplement for a detailed breakdown of our revenue and lease streams, which is located in the Investors section of our website, under the menu heading financials. We welcome any feedback on materials. Now turning to guidance, we're initiating our AFFO guidance for 2021 in both absolute dollars, as well as on a per-share basis. As many of you are aware, beginning in January 2020, we were required to implement the CECL accounting standard, which due to its inherent unpredictability leaves us unable to forecast net income and FFO with accuracy. Accordingly, going forward, our guidance will be focused on AFFO, as we believe AFFO represents the best way to measure the productivity of our equity investments and evaluate our financial performance and ability to pay dividends. AFFO guidance for the year ending December 31, 2021, is estimated to be between $1,010 million and $1,035 million or between $1.82 and $1.87 per diluted share, which at the midpoint represents a 12.5% year-over-year growth in our AFFO per diluted share. These per share estimates reflect the dilutive impact of the pending $26.9 million forward sale shares, assuming settlement of the forward agreement on June 17, 2021, the maturity date of the agreement. In addition, these estimates do not include the impacts of any pending or possible future acquisitions, dispositions, capital markets activities, or any impact in the incremental equity drawdown from these forward shares. During the fourth quarter, we paid a dividend of $0.33 per share, which represents an annualized dividend of $1.32 per share. Our AFFO payout ratio for the fourth quarter was approximately 72%, in line with our long-range target of 75%. With that, operator, please open the line for questions.

Operator

Your first question today comes from Rich Hightower with Evercore. Please go ahead with your question.

O
RH
Rich HightowerAnalyst

Hi. Good morning, guys. Ed, thanks for your enthusiastic comments to start the call. It's maybe a valuable reminder that we on our side sometimes exist within our sort of narrow analyst speak bubbles, so I appreciate the reminder there.

EP
Ed PitoniakCEO

My pleasure, Rich. My pleasure.

RH
Rich HightowerAnalyst

No, in all seriousness. But maybe I'm going to ask one sort of narrow question and then maybe a bigger picture question. But just in terms of really quickly on the Danville ROFR. Maybe just help us understand to the extent you can explain it at this point, some of the terms around that? And then, maybe I'm misinterpreting something here. But if I look at the roll through and sort of recompense for giving up the security of the master lease at Southern Indiana, how do we sort of pair the value proposition on either side of that, if that's an appropriate way to think about it?

EP
Ed PitoniakCEO

John, do you want to take that?

JP
John PaynePresident and COO

Rich, I'm not sure that that's the exact way I think about it. I think that the ROFR just has an opportunity. As the operators need to decide at some point if they ever want to monetize their real estate, we sure would like to own real estate in a new market, which we think is going to do great. We're very excited about the new tenant that we're going to have in Southern Indiana. I’ve known the Eastern Band of Cherokee Indians for almost 20 years now from my old job when I worked at Caesars, and we're excited to help them expand their portfolio for the first time outside of tribal land. So again, as you've seen with other deals, Rich, when we negotiate, we do try to add to our embedded growth pipeline. And that's how this came about. In Danville, we'll just have to see if the operator ultimately wants to sell real estate.

RH
Rich HightowerAnalyst

Okay, I appreciate the color, John. And then a little bit from a bigger picture question, but also related to Southern Indiana. I know that the original press release stated 2.2 times coverage in the first year post-closing, so that puts us somewhere into sort of the mid to late 2022 by the end of that measurement period. But take us into sort of the underwriting and how you gain comfort with what stabilized cash flows on this or really any other investments are going to be over the next year or two? And how does the tenant and the landlord gain comfort in that sort of ramp-up, maybe as compared to 2019? Or how do we think about it? Thanks.

JP
John PaynePresident and COO

Yes. Rich, I'll take this first, and my colleagues can jump in. First, it starts with the relationship of understanding who your partner is. And as I just mentioned, I've been fortunate to have a relationship with the tribe and watch them grow their incredible business in North Carolina to record levels, as well as the regional business. As you know, has rebounded tremendously when there weren't many restrictions on the business. So the pandemic started in March and April, the casinos shut down. But as they reopened in places like Southern Indiana, we've seen them open with the consumer returning to the business, as well as a margin or an operating model that's much more efficient than ever before. I give great credit to our operators for doing that. So as we went into this deal, we put all of those together, we talked to the tenant, we understand how they're going to operate the business, and we develop the plan from there. A critical part is understanding how this business is going to rebound as the consumer comes back to it. We're very - again, I'll repeat, we're very excited to have them as our sixth tenant operating the Southern Indiana property.

Operator

Your next question comes from the line of Anthony Paolone with JPM Securities. Please proceed with your question.

O
AP
Anthony PaoloneAnalyst

Thanks, and good morning. Ed and John, you guys both talked about the importance of partnering with your tenants to drive growth. As you are thinking about non-gaming assets, is that equally important as you try to go down that path? Or do you think you may just have to bid on assets in other product types and try to get it going that way?

EP
Ed PitoniakCEO

Yes. Tony, the way we are approaching non-gaming is that we really want to pioneer into categories where REITs may not necessarily have been heavily traversed in bidding and buying. We really have no competitive advantage in heavily marketed, heavily bid categories. And so what we're working hard to do, as we did in the case of Chelsea Piers, is identify either categories or subcategories where we believe there are operators who have uniquely powerful, enduring relationships with their customers, and are producing economics that can support - more than richly support an OpCo/PropCo structure. It obviously takes a bit more time. But we're very excited about what we are learning, and who we are meeting, and who we're getting to know, and the opportunities they represent. And I think, Tony, as we talked about with you around the whole technology tailwind theme, there are also cultural tailwinds out there, and we think there are certain experiential sectors, especially at the higher end, that we're going to have tremendous cultural and demographic tailwinds behind them for the next 10 to 20 years. And that's where we see our opportunity. It's really not in the commodity categories of triple-net.

AP
Anthony PaoloneAnalyst

Okay, great. And then for David, on the balance sheet, I mean, given what unfolded in 2020, and the performance of the portfolio, any sense as to just how much more attainable investment grade might be in the near-term?

DK
David KieskeCFO

Yes. Tony, it's something that we've discussed in depth with rating agencies. We met with the agency several times during 2020, both on our regular checkup, but also as the pandemic was unfolding. And for us, it's really around the term loan. The term loan is secured by all, but one of our assets. And so we do not have a typical unencumbered asset pool like most traditional REITs do. So we need to refinance that secured term loan into the unsecured debt markets. As we move into 2021 and into 2022, we will sequence that refinancing of that term loan potentially into 2023, part and parcel with what may come in the acquisition and the pipeline, and what sort of funding we may need for additional acquisitions. So there is a clear path. GLPI has paved it and has proven that it's achievable; tenant concentration in itself is not a gating factor, but just simply for VICI's capital structure and that term loan again, securing all of our assets, is the gating item.

AP
Anthony PaoloneAnalyst

Okay. And then just one last follow-up on the other side of things. Just again, given the performance of the space through the pandemic, do you think that changes the discussion around yields on investments as we look ahead?

EP
Ed PitoniakCEO

It should. If this category behaves like many others that have undergone an institutionalization process, then yes, the prices should go higher. Our mission at VICI is to work hard every single day to ensure our cost of capital improves at a rate that matches or exceeds the pace of cap rate compression. It makes sense that these assets should attract higher prices over time, especially as everyone acknowledges that they came through an unexpected crisis and emerged better than most consumer discretionary sectors as a real estate asset class. So, as people begin to recover from COVID, we should see an impact. I joined VICI four years ago to be part of the next cap rate compression trend in American commercial real estate.

Operator

Your next question comes from the line of Stephen Grambling with Goldman Sachs. Please proceed with your question.

O
SG
Stephen GramblingAnalyst

Good morning. I guess a couple of follow-ups on the last few questions. First, as you think about any potential acquisition opportunities within gaming, are there any markets that you feel are more or less attractive or easier to underwrite given your current exposure? And can you weigh in on how that resilience of cash flow from operators may be impacting seller expectations around price relative to perhaps where the broader cost of capital has moved?

EP
Ed PitoniakCEO

John will take the first part and David can take the second.

JP
John PaynePresident and COO

Yes. Absolutely. Good morning, Stephen. Look, there aren't any markets that we look at that we wouldn't study right now. We'd like the fact that we have a balanced portfolio. We've said that since we started the company, and I think we'll continue to have a balanced portfolio. We'd like to own assets in these regional markets, and we've talked about how resilient they've been and how they’ve changed with the operating model. But we're also big believers in Las Vegas ever since we started this company, not only assets on the Strip but also in downtown and local markets. So, Stephen, we'll continue to turn over every rock and look at opportunities in all the gaming markets. That doesn't mean that we'll invest in every market, but we will certainly take the time to meet with operators and talk about how they're thinking about how we can help them grow. And I'll turn it over to David to take the second part.

DK
David KieskeCFO

Yes. Stephen, correct me if I'm wrong as I mix with pricing and kind of always think about capitalization. The pricing is maintained. The regional markets have come back. There is the level set, obviously not a lot of transactions, but the pricing in the regional markets is that or near where it was pre-COVID. TBD in Las Vegas, given a little bit slower ramp there. But as we think about our capital and our leverage, we're very focused on maintaining our leverage between that 5 and 5.5 times that we've talked about, that's back to Tony's question, something that's important for the agencies. And then a deal has to be accretive, where we talked with you all a lot about what we buy day one is what we live with for 35 years. So we have to ensure that we have the capital and underwriting is done on an accretive basis to continue to grow our AFFO.

SG
Stephen GramblingAnalyst

That's helpful. And then a follow up on the comments around non-gaming, kind of non-heavily bid market opportunities. Should we interpret that any cap rates that you'd be pursuing in those markets could be equal or higher to those that you were pursuing in gaming? Or is there even a tolerance that as you look at some of these, because they are huge asset classes that you could actually move down the top rate spectrum?

EP
Ed PitoniakCEO

It could be. It could be all of the above, Stephen. The fact that they're not heavily bid could mean there are better bargains to be had. But it could also be exactly to your last point that we can afford to pay and justify paying maybe a somewhat tighter cap rate, because of the nature of the asset, the risk profile of the asset, the barriers to entry, and the very proven durability of the asset over the long-term. So, I hope this doesn't sound like a vague answer, but it will be situationally specific.

Operator

Our next question comes from the line of Barry Jonas with Truist Securities. Please proceed with your question.

O
BJ
Barry JonasAnalyst

Great. Hey, guys. I wanted to start on your embedded growth profile or sorry, embedded growth pipeline. Any thoughts on timing there? Caesars has been talking about selling a Strip asset, and I believe the Centaur call option could kick in starting next year. Thanks.

EP
Ed PitoniakCEO

John?

JP
John PaynePresident and COO

Yes. We are very proud of the work we've done over the past three years to build our embedded pipeline. We will continue to discuss with our partner at Caesars about their outlook and feelings regarding the Las Vegas market. They may still view LA similarly to how the Eldorado team did when they took over Caesars, but they could also have one or two additional assets that they might not see as necessary and could consider selling. As I mentioned earlier, we firmly believe in Las Vegas as a market that will recover across all segments. If they decide to proceed with the sale, we are certainly interested in acquiring more of the properties on which we have rights of first refusal. You also pointed out the approaching put call for the two prime Indiana assets in Indianapolis, which is indeed timely for next year. We will continue to engage in discussions with our partner regarding that. These represent two significant opportunities that we have diligently developed over the years with our embedded pipeline. Regarding timing, we will need to keep having conversations with our partners.

EP
Ed PitoniakCEO

Barry, if I could just add something. It kind of goes back to my opening remarks around VICI's growth in 2020. Someone could rightfully say, yes, okay, well, the market has already priced that growth in. And yet, what I don't think is being fully appreciated or valued in VICI is not only the growth we produced in 2020 and the growth trajectory that we bring in 2021, but the growth it is represented by that embedded growth pipeline, and just to get a little old school on you here, which I'm allowed to do because I'm really quite an old guy. I really encourage everybody to look at VICI on that old fashion, old school, price-earnings growth ratio basis using our AFFO multiple in place of a PE multiple. And what you'll find, especially looking over a multiyear period, is that we will likely have in your calculations the lowest peg ratios you will find across the American REIT spectrum, and certainly substantially below the peg of the S&P 500 at this current point in time. And again, I encourage a multiyear view because a lot of REITs are going to grow in 2021 because they shrank in 2020. And what you're getting with VICI is a multiyear growth profile that goes into the future and just the way described Barry, thanks to the fact that in 2022, even if we couldn't get anything else done, we have got Centaur and the opportunity to call.

BJ
Barry JonasAnalyst

Yes. And then just one follow up, recognizing it's been done so far in concert with your tenant. But do you foresee any more dispositions or prunings in the portfolio?

EP
Ed PitoniakCEO

John?

JP
John PaynePresident and COO

Barry, I will have to continue to study that, but not specifically at this time. But we'll have to continue to understand if there would be an opportunity.

Operator

Your next question comes from the line of Smedes Rose with Citi. Please proceed with your question.

O
SR
Smedes RoseAnalyst

Hi, thank you. I wanted to ask you, you added a second Native American tenant. And I just wondered, do you think this will be a trend to see more Native Americans moving away from tribal gaming into commercial gaming? And do you think you have maybe an advantage with two tenants in that wheelhouse already or could you touch on that a little bit?

JP
John PaynePresident and COO

Yes, it's a great question. It's exciting to see the tribes move into commercial gaming because they've done so well in their original casinos. And so you're asking, will there be other tribes that will look at commercial gaming opportunities? I think there will be. And I think we do have relationships with numerous tribes, just based on my experience path, about 20 years’ experience working at Caesars and working with Native American tribal developments. So, we'll continue to meet with them to understand what they like to diversify outside their nation. And if they do, look for opportunities where we can work together. And I hope that trend continues, because I think it's quite exciting for the nations that are doing this, and we've got a relationship with the Seminoles in the Eastern Band of Cherokees.

SR
Smedes RoseAnalyst

Okay, thank you. That's interesting. And then do you see, John, are you seeing any sort of other entrants that have an incremental interest in the gaming industry now, given where cap rates are? And how will we begin to expand on a relative basis? I know that there's regulatory hurdles, but would you expect to see more players coming into the space?

JP
John PaynePresident and COO

Yes, it's a great question. The resilience of gaming operators during the pandemic has definitely attracted attention. While many industries are experiencing cash burn, regional gaming companies are reporting record EBITDA, which is likely to draw interest from those who invest in hospitality or experiential sectors. Regarding your question about additional entrants into the space, there's no doubt that many are considering it due to the strong performance of these assets and their significant cash flows. However, as you know, the operating business is quite complex and involves licensing requirements. Still, I believe that over time, more groups will enter the business because it encompasses not only physical establishments but also opportunities for growth in areas like sports betting and potentially online gaming.

Operator

Your next question comes from the line of Carlo Santarelli with Deutsche Bank. Please proceed with your question.

O
CS
Carlo SantarelliAnalyst

Hey, guys, thanks. I was wondering if maybe you could just address from a high level or almost a year into the pandemic era, and maybe go back to prior to that and the nature of your discussions around deals. And I'm referring more towards terms, whether it's coverage, things like that. And maybe just anything that's changed in the aftermath. Are people, potential sellers looking at different things? And I need that both from the OpCo perspective, seller’s perspective, your perspective. Is there anything that stands out as having maybe been tweaked a little bit given the circumstances of the pandemic, as well as the higher margins that we're seeing now, as well as the ancillary business lines and whatnot? Is there anything that you've noticed that's been dramatically different?

JP
John PaynePresident and COO

Well, I'll start, Carlo. I can't remember before the pandemic; what went on? I seem to have forgotten all of that. But no, look, I try to have a constant dialogue, not only with our current tenants but with all the operators in the gaming space. And I think as we think about underwriting, maybe we've talked more about rent coverage just due to what happened during the pandemic. But I think Ed touched on this as well, it's just been exciting to watch the operators change their business model or refine their business model, so that when they come out of this pandemic, and I do believe we're going to come out of it, they are operating these businesses so much more efficiently than guys like I did 15 years ago. And that's exciting, Carlo, and those are the types of conversations that we're having. As it pertains to transactions, I mean, we just continued to try to understand how the OpCos want to grow their business and is there an opportunity for our company to help them do that. And then obviously, there are a few levers, if we do get into negotiations that you talked about, cap rate and coverage and escalation; none of those have necessarily changed. So that's how I'd answer that question, Carlo. I don't know if Ed wants to add anything or David, but that's how I leave it.

Operator

Your next question comes from the line of Todd Stender with Wells Fargo Securities. Please proceed with your question.

O
TS
Todd StenderAnalyst

Hi, thanks. Do I have it right, the Caesars Southern Indiana is not on tribal land? Is that the case?

JP
John PaynePresident and COO

Correct.

TS
Todd StenderAnalyst

Okay. Now does the Eastern Band of Cherokee Indians benefit from lower regulations, lower taxes? How do you actually underwrite that one? That seems pretty unique.

JP
John PaynePresident and COO

If you're asking about when they're the commercial operator in Southern Indiana, they'll follow the same rules as a commercial operator, whether it's Caesars or Penn, or any of them, the same rules will apply to them because the facility is not on tribal land.

TS
Todd StenderAnalyst

I understood. Okay. So as a tribal operator, you don't get all those benefits if you're off of tribal land?

JP
John PaynePresident and COO

They're very similar to the Seminoles in they are the Hard Rock brand. I think you've probably followed that they have numerous casinos around the United States that they operate.

TS
Todd StenderAnalyst

Understood. Thank you, John. And did you share any information on the land and plans around the Danville, Virginia Casino Resort?

JP
John PaynePresident and COO

Can you repeat? Did we share the what?

TS
Todd StenderAnalyst

The proposed plans. There's the right of first refusal around the Danville property. Are there any…

JP
John PaynePresident and COO

Yes, that's a development project that is just getting started. There's information about Caesars and they won the license and their development plan is there, but it's just getting started.

TS
Todd StenderAnalyst

Understood. Thank you.

EP
Ed PitoniakCEO

Thank you, Todd.

Operator

Your next question comes from the line of Daniel Adam with Loop Capital Markets. Please proceed with your question.

O
DA
Daniel AdamAnalyst

Hey, good morning, everyone. Thanks for taking my questions.

EP
Ed PitoniakCEO

Our pleasure.

DA
Daniel AdamAnalyst

So, you ended the quarter with $1.9 billion in total liquidity, including over $326 million in cash and $547 million that you have coming in from the forward share sell. You're in an envious position from a balance sheet perspective obviously. You're also arguably over capitalized right now. I guess, given your balance sheet strength, have you intended to deploy excess cash? And are there any near-term deals maybe in the next one to two quarters that are currently in the pipeline?

EP
Ed PitoniakCEO

Yes, I'll start there. Gabe and John can discuss the M&A landscape and outlook. Historically, I should mention, we've tended to over-capitalize our balance sheet to ensure we have the necessary resources when opportunities arise. There may have been times when we accepted some short-term dilution to secure long-term benefits and enhance our ability to act quickly when a chance presents itself. We certainly do not want to disadvantage our shareholders by keeping excess capital on the balance sheet for extended periods. However, we are confident that we will be able to effectively put that capital to use.

DA
Daniel AdamAnalyst

Okay, great. I don't know. I guess, John, nothing to follow up on.

JP
John PaynePresident and COO

No, I think Ed had talked about. Look, I'm spending my time, it's nice to be able to talk to the operators where they're now focused on how to reopen and how to be safe. And they've done all that. Right now they can begin to talk about how do we grow and where do we want to go and how is the sports betting helping attract new customers and those things. And so it's nice to begin to have the growth conversations again.

DA
Daniel AdamAnalyst

Okay, great. Please continue.

EP
Ed PitoniakCEO

Yes. Dan, I wanted to mention that a significant and beneficial trend is the increasing acknowledgement of the value of network effects in American gaming. Harrah's and Caesars were the pioneers in establishing a true network effect in this sector, and they are still regarded as leaders due to the power of Caesars rewards. However, operators are starting to recognize that there is real value in creating network effects and expanding their presence in as many jurisdictions as possible, particularly driven by sports betting. We believe this will become a significant force, especially after COVID subsides, continuing to fuel mergers and acquisitions, largely motivated by the buyers' strong desire to enter the market rather than a necessity from sellers to exit. In some markets, buyer interest can lead to increased supply.

DA
Daniel AdamAnalyst

That makes sense. I think you're alluding to market access, right, if I'm not mistaken.

EP
Ed PitoniakCEO

Yes. For our market access, also, and true market access being more valuable to yourself and more valuable to your partners, whether it be Barstool or William Hill, FanDuel, DraftKings, whoever your partner may be.

DA
Daniel AdamAnalyst

Great. And then just turning to the non-gaming side. So last quarter, you alluded to the potential for follow-on transactions with the Chelsea Piers. Do you have an update on the timing of any such follow-on deals? And how might a transaction be structured? Thanks.

EP
Ed PitoniakCEO

David, do you want to take that?

DK
David KieskeCFO

Yes. Dan, good to talk to you. Look, as we've talked about with Chelsea Piers, it's opened the doors and opened their eyes to increase the dialogue around non-gaming in a descriptive way in the beginning, right non-commodity, high-quality real estate. And with any deal, we can't talk about specific timing, but we would continue to meet with, discuss with, and have conversations with great operators that have great real estate that might fit into our portfolio. So, can't say exactly when the next deal will come. But we're optimistic that there will be some more non-gaming this year. But again, it's just to reiterate what John said, it's not an either/or. We're very active on the acquisition front and as we've started the conversation working to deploy that capital that we have on our balance sheet.

Operator

Your next question is from the line of John DeCree with Union Gaming. Please proceed with your question.

O
JD
John DeCreeAnalyst

Hi everyone, thank you for taking my questions. Maybe one for Ed, and then a follow up for John. Ed, in your prepared remarks, you talked a bit about the sports betting expansion and how that's such an exciting opportunity for the industry. I think a lot of folks can really see the clear picture of how that benefits your tenants and indirectly you guys, with higher rent coverage and higher revenue. But I'm curious if you have thought of or identified any ways that VICI could benefit directly and not referring to sharing in revenue or anything like that? But if there's an opportunity to fund themed sports books or look at your leases a little differently, given the earnings growth potential of your tenants and potential tenants. And just seeing if there's ways you can maybe find direct ways to benefit from this big industry trend.

EP
Ed PitoniakCEO

Yes, no, it's a very good question, John. And that would certainly be probably the most meaningful way, which would be a capital provider as great operators envision and execute what the whole sports betting, sports culture, and sports viewing experience can be within a casino. John, I don't know if you've had a chance yet to go to Derek Stevens' new asset in downtown Las Vegas. But it is a great example. John has been there. John Payne has been there. And John, maybe you can talk about it as an example of what we would certainly be happy with our tenants to fund, given the magnitude of vision that Derek has realized there.

JP
John PaynePresident and COO

John, you might have been there. It's a really well-done brand new facility in downtown Las Vegas that is centered around a lot of sports betting and the uniqueness there and the type of customer that likes that type of facility. And so, anyway, it's just a great example of the trends that are going on right now in the first build from scratch casino during this what I'd say, sports betting trend or let’s say since it’s a really neat place.

JD
John DeCreeAnalyst

It is. It's a great place. I was thinking that. I was thinking Barstool teams sports books and those types of things. So it sounds like, let's say if a large tenant was going to refresh and rebrand, VICI could be a capital provider for that. Great. John, a question for you. You've experienced this through quite a few development cycles nationally. And it seems like we're on the horizon of one here in the U.S. And a lot of investors new to the space are always trying to calculate the PAM and number of assets. And we've got some developments, Nebraska, Virginia, Danville for you guys. New York talking about expanding casinos downstate. I mean, Texas is one that I probably would have never thought I'd be having that conversation again. But it's being talked about. So in your experience, kind of curious to get your thoughts realizing no crystal ball here. But are you seeing a push towards development? I know Red Rock, on their call, called they have a site in Las Vegas that's very interesting. So, curious to get your thoughts on your outlook for gaming expansion in the U.S.?

JP
John PaynePresident and COO

Yes, John. It is an exciting time. I mean, again, I'm 25 years into this, and I can't think of a time that has so many different levers of growth for this industry. Most calls are talking about sports betting and iGaming. And you just brought up a whole another opportunity that is out there where there's the new development opportunities for operators to expand their network. And it is quite exciting, and whether Texas comes or not, but there's already the states that you mentioned with Virginia and Nebraska potentially New York that are three big opportunities. So it is an exciting time. It's obviously something that we talk to our tenants or future tenants about to see if there is a way to structure that makes sense for VICI and our triple-net model; and we'll just continue to study, John, the normalization of gaming throughout the United States. It's just amazing right now. And it's great to be in the space that we're in, and it's great to see the success of our operators.

JD
John DeCreeAnalyst

Thanks, John. And, David, appreciate the insights.

EP
Ed PitoniakCEO

Thank you, John.

Operator

Your next question comes from the line of John Massocca with Ladenburg Thalmann. Please proceed with your question.

O
JM
John MassoccaAnalyst

Good morning.

EP
Ed PitoniakCEO

Hey, John.

JM
John MassoccaAnalyst

So just one for me. Maybe touching on the opportunity in Central Indiana again, how do you think about the timing of potentially pulling down that transaction? I'm just thinking about this given rent to EBITDA level is already predetermined in that transaction and record EBITDA results are out there, and maybe some questions about how sustainable those are and how sustainable those margins are. Does it make sense to maybe wait a little and see if EBITDA normalizes and get at a rent level that's really appropriate for the property? Or is it kind of the time you had with the time to collecting rents and there's no real reason to wait if you like the properties per se?

EP
Ed PitoniakCEO

John or David?

JP
John PaynePresident and COO

Well, the process is it – right now just so we're clear, I mean, we own Southern Indiana right now. I think you know that.

JM
John MassoccaAnalyst

Central Indiana.

JP
John PaynePresident and COO

Central. David, you want to take that?

DK
David KieskeCFO

Yes, John, that's a question we received frequently when we merged. As people may remember, we had three call properties that we could utilize at a certain point, which ultimately integrated into the other auto transaction we announced in June of 2019. John mentioned this as well. We've made significant efforts to establish this embedded growth pipeline. It's about ensuring consistent annual growth while cooperating with Tom, Bret, Anthony, and their team regarding their capital needs and the eventual sale of those assets. Additionally, the performance of the assets will play a critical role. The calls for that put-call period run from January 1, 2022, to December 31, 2024. At some point during that timeframe, we intend to take advantage of those with a strong cap rate, which should enhance our value. There are numerous factors involved, and we're looking forward to that embedded growth.

JM
John MassoccaAnalyst

I mean, is there any question about an individual asset level whether rents are maybe sustainable for the property? Or is there even, hey, Caesars and the tenant we trust? Obviously, we have a lot of other exposure to Caesars. I don't believe these are kind of corporate guaranteed, but at the end of the day that?

DK
David KieskeCFO

Yes. No, John, it's a good question. And one of the things we did get with the Eldorado transaction is that those would fold into the master lease. If you recall, we had a ROFR on those originally and we converted that to a put call. And those will fold into the master lease. So they will benefit from the corporate guarantee. And the asset level coverage is something that we will take into consideration, but knowing that they fold into the benefit of the master leases gives VICI embedded enhanced protection. And ultimately, part of the reason Tom and the team were willing to do the setup for the put call is Tom's vision of bringing back and goal of achieving an investment-grade rating on their side, right? This provides significant liquidity to pay down debt or continue their growth profile and improve the credit of our tenant, which will accrue through to VICI enhanced rent protections.

JM
John MassoccaAnalyst

Okay. Thanks a lot. Understood. That's it for me.

EP
Ed PitoniakCEO

Thank you, John.

Operator

Your next question comes from the line of David Katz with Jefferies. Please proceed with your question.

O
DK
David KatzAnalyst

Hi, everyone. Thanks for working me in. I'll keep it short. I know there's an awful lot of focus on Las Vegas. And I'd love your perspective on how you're just generally speaking, underwriting Las Vegas? Meaning, operators are obviously projecting optimism. But from the investment perspective, are you anticipating revenues getting back to '19 levels in the next couple of years? Are you underwriting something less than that? Just how are you qualitatively thinking about that?

EP
Ed PitoniakCEO

John can answer that in a moment, David, but I will just start by pointing out that this week we all learned of course, Coke Industries which has a rather strong record of capital allocation, it seems that they put capital in Las Vegas, which I took as a net positive. But anyway, John, you want to answer David's question?

JP
John PaynePresident and COO

David, look, I touched on it earlier on the call that and I probably sound like a broken record in my three years in this job. We're big believers in Las Vegas, pre-pandemic and post-pandemic. This city has multiple layers and levers of revenue. We think that the FIT customer is going to recover. We think the Vice business is going to be way ahead of many other U.S. destination cities. We think that plane supply will be added back to this market quicker than most destination markets; maybe faster than any market. And so, we're believers in this market, Dave, and the performance in Las Vegas has been people like to compare the first 2019 and 2020. I think that's a little unfair. I like to compare the performance of Las Vegas versus other U.S. destination cities. And when you look at the performance of Las Vegas in 2020, which is probably going to be one of their worst years ever. We'll compare it to New York, Chicago, Miami, San Francisco, Orlando. I mean, this is the city that is very resilient, and the teams there are working very hard. The other thing, David, I'll say is that we've seen this margin expansion in the regional markets, because revenues have come back close to '19 levels. When Las Vegas' revenues come back to that type of level, I think you're going to see similar margin expansion at many of these operators, because they've worked very hard to change their operating model. And so we'll have to see that because revenues are going to come back. So anyway, that's just a long way of saying we're believers in the markets on the Strip and we talked about Circa in downtown and how downtown's changing. And then the results out of the local market of what I've seen from Red Rock results and Voyage results that you have those businesses seem strong. So anyway, we like the market and we'll continue to see if there are opportunities for us.

DK
David KatzAnalyst

Agreed. Thanks very much.

EP
Ed PitoniakCEO

Thank you, David.

Operator

Your next question comes from the line of Peter Hermann with Baird. Please proceed with your question.

O
PH
Peter HermannAnalyst

Hey, guys. Thanks for taking the question. Can you walk us through the base case scenario for the upcoming Greektown variable rent adjustment? And as well get some color and a Margaritaville rent adjustment too? Thanks.

DK
David KieskeCFO

Yes, I can take that. Hey, it’s David. So for Margaritaville, and just put the 10 leases in perspective, right, there's a variable rent component, which is a small percentage of the overall rent that we get on an annual basis. From Margaritaville, it's $3 million as a $23.5 million of annual rent. And for Margaritaville, we did not earn the escalator at that property, since the rent did not exceed the prior revenue metrics, or did not exceed the prior revenue metrics. And so, that was a variable rent decrease, and that was less than $100,000 decrease. So, very, very de minimis on our total base rent. And then the Greektown that's coming up in June. And again, the variable component is $6.4 million out of the $55.5 million, $55.6 million of total rent we collect, that $6.4 million of variable rent is only 50 basis points of our total revenue. So a small component of our total rent base again. And we'll have to see how that plays out given that's coming up in June.

PH
Peter HermannAnalyst

Got it. Thank you.

Operator

Your next question comes from the line of Jay Kornreich. Please proceed with your question.

O
JK
Jay KornreichAnalyst

Hey. Thanks, guys. One of your peers this morning said they are recently seeing increased non-gaming opportunities come up. And I'm wondering if this is true for you as well. And if so, what's the reason for the recent pickup?

EP
Ed PitoniakCEO

Yes, it's an interesting way to phrase it. I mean, what we've been doing is going and looking, or as I described earlier, off-market categories where we should typically not have gone. So we are much more oriented to going and finding what we most want to invest in as opposed to waiting for the market to present opportunities to us, because the market tends to present opportunities to it that would be better that are by definition more mainstream and commoditized.

JK
Jay KornreichAnalyst

Okay. Just wanted to throw on the neck. So thanks for that.

EP
Ed PitoniakCEO

Thank you.

Operator

Your next question comes from the line of Spenser Allaway with Green Street. Please proceed with your question.

O
SA
Spenser AllawayAnalyst

Thank you. Could you guys just share your thoughts on the potential upside from New York's expanding legislation around online sports betting? And then are there any other states that should be top of mind in terms of evolving regulation or legislation currently?

EP
Ed PitoniakCEO

Yes, it's great to hear from you, Spenser. Currently, we don't have any assets in New York state. However, regarding New York, I see sports betting as a crucial avenue for market and audience growth. Once New York determines its approach to sports betting, it will help broaden its audience similarly to what many other states and operators are experiencing. While we don't have specific insights on New York at this time, we are very optimistic about the implications for gaming across the country.

SA
Spenser AllawayAnalyst

Okay. And just one more. I believe we discussed this sometime last year, but any more thought is given to structuring variable events based more on EBITDA, or income versus revenue currently?

EP
Ed PitoniakCEO

Well, by REIT law or legislation, Spenser, rent variation has to be based on revenue. REITs are not allowed profit participation. So for that reason, we would expect to see all kinds of variable rent mechanisms continue to be revenue-based. I think that's the right way to put it, David.

DK
David KieskeCFO

Yes, that’s right. Exactly.

SA
Spenser AllawayAnalyst

Okay. Thank you, guys.

EP
Ed PitoniakCEO

Thanks.

DK
David KieskeCFO

Thanks, Spenser.

Operator

And there are no further questions in queue at this time. I turn the call back to the presenters for closing remarks.

O
EP
Ed PitoniakCEO

Thank you, Amy. In closing, we thank you for your engagement with us this morning. As you can tell, we are very excited about our present situation, our near-term opportunities, and our long-term prospects. We've been saying since we started in 2017 that the gaming real estate represents the next great institutionalization story in American commercial real estate. Our conviction behind that thesis has only grown stronger, and we believe it can be fully realized as we collectively witness the roaring back of the American consumer. Thanks again, everyone. Bye for now.

Operator

And this concludes today's conference call. Thank you for your participation. You may now disconnect. Presenters please remain on the line.

O