Valuation Ventas, Inc.

Stocks

Real-time Estimate Cboe BZX 11:02:21 2026-08-13 EDT			5-day change	1st Jan Change
90.04 ^USD	+1.16%		-2.15%	+16.66%

08-12	Jefferies Adjusts Price Target on Ventas to $102 From $109, Maintains Buy Rating	MT
08-11	BMO Capital Adjusts Price Target on Ventas to $107 From $105, Keeps Outperform Rating	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	45,657	-	-
Change	-	-11.75%	11.29%	23.27%	47.13%	25.61%	-	-
Enterprise Value (EV) ¹	32,284	30,182	33,023	37,330	48,573	58,302	58,410	58,964
Change	-	-6.51%	9.41%	13.04%	30.12%	20.03%	0.18%	0.95%
P/E	393x	-375x	-498x	310x	143x	160x	98.9x	70.9x
PBR	1.88x	1.77x	2.13x	2.28x	2.93x	3.19x	3.26x	3.3x
PEG	-	2x	29.9x	-1x	1x	55.35x	1.6x	1.8x
Capitalization / Revenue	5.33x	4.36x	4.46x	5.02x	6.23x	6.54x	5.78x	5.11x
EV / Revenue	8.43x	7.31x	7.34x	7.58x	8.33x	8.35x	7.39x	6.6x
EV / EBITDA	19.5x	17.3x	18x	18.7x	21.2x	23.1x	20.3x	18.4x
EV / EBIT	70.3x	55.3x	74.8x	50.3x	53.1x	63.4x	50.3x	41x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.8	1.8	1.8	1.8	1.92	2.08	2.24	2.438
Rate of return	3.52%	4%	3.61%	3.06%	2.48%	2.34%	2.52%	2.74%
EPS ²	0.13	-0.12	-0.1	0.19	0.54	0.5556	0.9002	1.256
Distribution rate	1,385%	-1,500%	-1,800%	947%	356%	374%	249%	194%
Net sales ¹	3,828	4,129	4,498	4,924	5,834	6,986	7,905	8,937
EBITDA ¹	1,656	1,744	1,834	1,995	2,295	2,521	2,882	3,196
EBIT ¹	459	545.7	441.6	742	915.4	919.9	1,161	1,437
Net income ¹	49.01	-47.45	-40.97	81.15	251.4	286.4	482.2	702.8
Net Debt ¹	11,878	12,174	12,982	12,625	12,225	12,645	12,753	13,306
Reference price ²	51.12	45.05	49.84	58.89	77.38	89.01	89.01	89.01
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VENTAS, INC.	155.96x	8.35x	23.13x	2.34%	45.66B
WELLTOWER INC.	79.4x	12.77x	34.43x	1.36%	166B
HEALTHPEAK PROPERTIES, INC.	40.51x	7.88x	14.29x	5.95%	14.25B
OMEGA HEALTHCARE INVESTORS, INC.	21.7x	16.72x	14.98x	5.88%	13.9B
AMERICAN HEALTHCARE REIT, INC.	84.7x	4.21x	24.19x	1.97%	11.46B
CARETRUST REIT, INC.	26.1x	16.9x	18.17x	3.98%	9.25B
HEALTHCARE REALTY TRUST INCORPORATED	-589.63x	9.47x	15.86x	5%	6.58B
AEDIFICA	7.8x	15.44x	17.97x	6.14%	6.56B
SABRA HEALTH CARE REIT, INC.	29.23x	8.46x	15.09x	5.94%	5.16B
CHARTWELL RETIREMENT RESIDENCES	141.13x	7.49x	19.77x	2.93%	4.99B
Average	-0.31x	10.77x	19.79x	4.15%	28.38B
Weighted average by Cap.	68.41x	11.61x	28.28x	2.39%