Valuation Welltower Inc.

Stocks

Market Closed - NYSE 16:03:35 2026-08-25 EDT			5-day change	1st Jan Change
241.15 ^USD	+0.47%		+2.43%	+29.92%

08-13	S&P 500 CEO pay jumps to record as Musk-inspired compensation plans spread	RE
08-12	Baird Adjusts Price Target on Welltower to $233 From $226, Keeps Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	37,333	30,974	49,906	78,478	127,389	173,808	-	-
Change	-	-17.03%	61.12%	57.25%	62.33%	36.44%	-	-
Enterprise Value (EV) ¹	51,195	44,890	63,648	90,471	141,917	191,375	191,484	191,998
Change	-	-12.32%	41.79%	42.14%	56.86%	34.85%	0.06%	0.27%
P/E	110x	219x	137x	80.3x	134x	83.9x	76.8x	62.4x
PBR	2.18x	1.58x	2.02x	2.51x	3.07x	3.66x	3.49x	3.36x
PEG	-	-3.6x	1x	1x	-11.7x	1x	8.2x	2.7x
Capitalization / Revenue	7.87x	5.29x	7.52x	9.82x	11.8x	12.1x	10.4x	9.24x
EV / Revenue	10.8x	7.66x	9.59x	11.3x	13.1x	13.3x	11.4x	10.2x
EV / EBITDA	27.8x	20.9x	25.3x	30.9x	54.6x	35.8x	29.8x	26.6x
EV / EBIT	63.7x	53.4x	57.3x	70x	275x	74.2x	58x	46.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.44	2.44	2.44	2.56	2.82	3.143	3.568	3.956
Rate of return	2.84%	3.72%	2.71%	2.03%	1.52%	1.3%	1.48%	1.64%
EPS ²	0.78	0.3	0.66	1.57	1.39	2.873	3.142	3.865
Distribution rate	313%	813%	370%	163%	203%	109%	114%	102%
Net sales ¹	4,742	5,861	6,638	7,991	10,838	14,375	16,782	18,808
EBITDA ¹	1,841	2,151	2,511	2,925	2,602	5,345	6,426	7,228
EBIT ¹	803.3	841.1	1,110	1,293	516.6	2,580	3,301	4,138
Net income ¹	336.1	141.2	340.1	951.7	936.8	2,105	2,358	2,822
Net Debt ¹	13,862	13,916	13,742	11,994	14,528	17,567	17,676	18,190
Reference price ²	85.77	65.55	90.17	126.03	185.61	241.15	241.15	241.15
Nbr of stocks (in thousands)	435,275	472,521	553,469	622,690	686,328	720,745	-	-
Announcement Date	2/15/22	2/15/23	2/13/24	2/11/25	2/10/26	-	-	-

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.($)
WELLTOWER INC.	83.52x	13.26x	35.61x	1.31%	173B
VENTAS, INC.	168.51x	8.66x	23.9x	2.22%	47.95B
HEALTHPEAK PROPERTIES, INC.	47.03x	8x	14.3x	5.68%	14.91B
OMEGA HEALTHCARE INVESTORS, INC.	19.78x	16.78x	15.14x	5.79%	14.12B
AMERICAN HEALTHCARE REIT, INC.	92.98x	4.65x	25.16x	1.8%	12.99B
CARETRUST REIT, INC.	26.2x	17.27x	18.8x	3.93%	9.37B
AEDIFICA	7.9x	15.55x	18.1x	6.06%	6.72B
HEALTHCARE REALTY TRUST INCORPORATED	-195.29x	9.53x	16.08x	4.97%	6.62B
SABRA HEALTH CARE REIT, INC.	37.25x	8.47x	15.27x	5.87%	5.23B
CHARTWELL RETIREMENT RESIDENCES	140.4x	7.5x	19.7x	2.94%	5B
Average	42.83x	10.97x	20.21x	4.06%	29.59B
Weighted average by Cap.	83.20x	11.95x	29.21x	2.29%