Valuation Ventas, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:02:05 2026-09-16 EDT			5-day change	1st Jan Change
76.48 ^EUR	-0.18%		-0.57%	+13.61%

09-15	Ventas, Inc. Announces Appointment of Laurida Sayed as Senior Vice President, Chief Accounting Officer and Controller, Effective on or About October 5, 2026	CI
09-14	Ventas Keeps Quarterly Dividend at $0.52 a Share, Payable Oct. 15 to Shareholders of Record Sept. 30	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	20,406	18,007	20,041	24,705	36,348	45,247	-	-
Change	-	-11.75%	11.29%	23.27%	47.13%	24.48%	-	-
Enterprise Value (EV) ¹	32,284	30,182	33,023	37,330	48,573	57,721	58,167	58,416
Change	-	-6.51%	9.41%	13.04%	30.12%	18.83%	0.77%	0.43%
P/E	393x	-375x	-498x	310x	143x	162x	97x	71.5x
PBR	1.88x	1.77x	2.13x	2.28x	2.93x	3x	3.24x	3.29x
PEG	-	2x	29.9x	-1x	1x	213.37x	1.4x	2x
Capitalization / Revenue	5.33x	4.36x	4.46x	5.02x	6.23x	6.49x	5.82x	5.18x
EV / Revenue	8.43x	7.31x	7.34x	7.58x	8.33x	8.28x	7.48x	6.69x
EV / EBITDA	19.5x	17.3x	18x	18.7x	21.2x	22.7x	20x	18.1x
EV / EBIT	70.3x	55.3x	74.8x	50.3x	53.1x	64.3x	50.9x	41.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.8	1.8	1.8	1.8	1.92	2.08	2.236	2.416
Rate of return	3.52%	4%	3.61%	3.06%	2.48%	2.36%	2.53%	2.74%
EPS ²	0.13	-0.12	-0.1	0.19	0.54	0.5441	0.9098	1.234
Distribution rate	1,385%	-1,500%	-1,800%	947%	356%	382%	246%	196%
Net sales ¹	3,828	4,129	4,498	4,924	5,834	6,974	7,773	8,736
EBITDA ¹	1,656	1,744	1,834	1,995	2,295	2,537	2,914	3,232
EBIT ¹	459	545.7	441.6	742	915.4	898.1	1,143	1,415
Net income ¹	49.01	-47.45	-40.97	81.15	251.4	279.5	472.8	690.2
Net Debt ¹	11,878	12,174	12,982	12,625	12,225	12,474	12,920	13,169
Reference price ²	51.12	45.05	49.84	58.89	77.38	88.21	88.21	88.21
Nbr of stocks (in thousands)	399,176	399,718	402,104	419,508	469,733	512,946	-	-
Announcement Date	2/17/22	2/9/23	2/14/24	2/12/25	2/5/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WELLTOWER INC.	79.96x	12.84x	34.63x	1.35%	168B
VENTAS, INC.	162.76x	8.3x	22.82x	2.35%	45.43B
OMEGA HEALTHCARE INVESTORS, INC.	18.84x	16.79x	15.25x	5.72%	14.28B
HEALTHPEAK PROPERTIES, INC.	48.01x	7.66x	13.67x	6.09%	13.9B
AMERICAN HEALTHCARE REIT, INC.	87.85x	4.39x	23.78x	1.91%	12.28B
CARETRUST REIT, INC.	25.12x	16.43x	18.2x	4.06%	9.08B
HEALTHCARE REALTY TRUST INCORPORATED	-180.82x	9.3x	15.47x	5.15%	6.39B
AEDIFICA	8x	15.37x	18.38x	6.32%	6.37B
SABRA HEALTH CARE REIT, INC.	41.84x	8.34x	15.03x	5.93%	5.18B
Average	32.40x	11.05x	19.69x	4.32%	31.18B
Weighted average by Cap.	78.97x	11.69x	28.52x	2.36%