Valuation Welltower Inc.

Stocks

Market Closed - NYSE 16:01:40 2026-10-16 EDT			5-day change	1st Jan Change
234.85 ^USD	+0.09%		+4.16%	+26.53%

10-13	Brookdale Agrees to Buy 30 Communities From Welltower, Completes 17-Community Acquisition	MT
10-13	Barclays Adjusts Price Target on Welltower to $246 From $259	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	169,267	-	-
Change	-	-17.03%	61.12%	57.25%	62.33%	32.87%	-	-
Enterprise Value (EV) ¹	51,195	44,890	63,648	90,471	141,917	187,082	187,491	187,918
Change	-	-12.32%	41.79%	42.14%	56.86%	31.82%	0.22%	0.23%
P/E	110x	219x	137x	80.3x	134x	81.6x	74.5x	61.8x
PBR	2.18x	1.58x	2.02x	2.51x	3.07x	3.59x	3.4x	3.3x
PEG	-	-3.6x	1x	1x	-11.7x	1x	7.86x	3x
Capitalization / Revenue	7.87x	5.29x	7.52x	9.82x	11.8x	11.7x	10.2x	9.02x
EV / Revenue	10.8x	7.66x	9.59x	11.3x	13.1x	12.9x	11.2x	10x
EV / EBITDA	27.8x	20.9x	25.3x	30.9x	54.6x	34.9x	28.9x	25.9x
EV / EBIT	63.7x	53.4x	57.3x	70x	275x	71.6x	54.9x	45.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.44	2.44	2.44	2.56	2.82	3.143	3.568	3.927
Rate of return	2.84%	3.72%	2.71%	2.03%	1.52%	1.34%	1.52%	1.67%
EPS ²	0.78	0.3	0.66	1.57	1.39	2.879	3.152	3.798
Distribution rate	313%	813%	370%	163%	203%	109%	113%	103%
Net sales ¹	4,742	5,861	6,638	7,991	10,838	14,449	16,669	18,774
EBITDA ¹	1,841	2,151	2,511	2,925	2,602	5,361	6,481	7,248
EBIT ¹	803.3	841.1	1,110	1,293	516.6	2,613	3,413	4,150
Net income ¹	336.1	141.2	340.1	951.7	936.8	2,129	2,362	2,868
Net Debt ¹	13,862	13,916	13,742	11,994	14,528	17,815	18,224	18,651
Reference price ²	85.77	65.55	90.17	126.03	185.61	234.85	234.85	234.85
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.	81.58x	12.95x	34.9x	1.34%	169B
EQUINIX, INC.	57.34x	11.56x	22.5x	2.1%	97.29B
AMERICAN TOWER CORPORATION	26.57x	11.09x	16.76x	3.86%	86.33B
DIGITAL REALTY TRUST, INC.	62.14x	11.86x	22x	2.78%	65.28B
PUBLIC STORAGE	29.51x	13.44x	18.88x	4.03%	55.74B
VENTAS, INC.	155.08x	8.1x	22.25x	2.42%	44.04B
CROWN CASTLE INC.	43.16x	12.95x	19.42x	5.17%	35B
IRON MOUNTAIN INCORPORATED	60.9x	6.37x	17.15x	3.13%	33.49B
EXTRA SPACE STORAGE INC.	29.89x	14.31x	17.42x	4.67%	29.5B
VICI PROPERTIES, INC.	8.58x	10.12x	12.29x	7.74%	25.99B
Average	55.48x	11.27x	20.36x	3.72%	64.19B
Weighted average by Cap.	60.55x	11.69x	23.52x	2.96%