Valuation Welltower Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 15:52:57 2026-11-06 EST			5-day change	1st Jan Change
80.01 ^BRL	-6.03%		-0.94%	+23.61%

11-02	Jefferies Adjusts Price Target on Welltower to $270 From $260	MT
10-27	Welltower's Q3 Print Reflects Robust Organic Growth Trends, UBS Says	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	179,742	-	-
Change	-	-17.03%	61.12%	57.25%	62.33%	41.1%	-	-
Enterprise Value (EV) ¹	51,195	44,890	63,648	90,471	141,917	195,526	197,906	198,286
Change	-	-12.32%	41.79%	42.14%	56.86%	37.77%	1.22%	0.19%
P/E	110x	219x	137x	80.3x	134x	83.9x	76.6x	62.4x
PBR	2.18x	1.58x	2.02x	2.51x	3.07x	3.61x	3.54x	3.44x
PEG	-	-3.6x	1x	1x	-11.7x	1x	8.05x	2.7x
Capitalization / Revenue	7.87x	5.29x	7.52x	9.82x	11.8x	12.4x	10.6x	9.52x
EV / Revenue	10.8x	7.66x	9.59x	11.3x	13.1x	13.5x	11.7x	10.5x
EV / EBITDA	27.8x	20.9x	25.3x	30.9x	54.6x	36.1x	30.1x	26.9x
EV / EBIT	63.7x	53.4x	57.3x	70x	275x	74.9x	57.2x	46.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.44	2.44	2.44	2.56	2.82	3.158	3.587	3.962
Rate of return	2.84%	3.72%	2.71%	2.03%	1.52%	1.29%	1.46%	1.62%
EPS ²	0.78	0.3	0.66	1.57	1.39	2.921	3.199	3.927
Distribution rate	313%	813%	370%	163%	203%	108%	112%	101%
Net sales ¹	4,742	5,861	6,638	7,991	10,838	14,498	16,951	18,875
EBITDA ¹	1,841	2,151	2,511	2,925	2,602	5,418	6,581	7,359
EBIT ¹	803.3	841.1	1,110	1,293	516.6	2,611	3,463	4,240
Net income ¹	336.1	141.2	340.1	951.7	936.8	2,199	2,492	3,052
Net Debt ¹	13,862	13,916	13,742	11,994	14,528	15,785	18,164	18,544
Reference price ²	85.77	65.55	90.17	126.03	185.61	245.01	245.01	245.01
Nbr of stocks (in thousands)	435,275	472,521	553,469	622,690	686,328	733,610	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WELLTOWER INC.	83.88x	13.49x	36.09x	1.29%	180B
EQUINIX, INC.	55.92x	11.87x	23.12x	2.04%	100B
AMERICAN TOWER CORPORATION	27.11x	11.19x	16.96x	3.78%	87.55B
DIGITAL REALTY TRUST, INC.	63.26x	11.75x	22.3x	2.8%	65.9B
PUBLIC STORAGE	35.63x	14.62x	20.65x	3.56%	63.05B
VENTAS, INC.	166.43x	8.4x	23.26x	2.34%	46.93B
CROWN CASTLE INC.	45.98x	13.75x	20.45x	4.8%	37.7B
EXTRA SPACE STORAGE INC.	34.36x	15.57x	18.95x	4.08%	33.23B
IRON MOUNTAIN INCORPORATED	57.66x	6.21x	16.66x	3.37%	31.73B
Average	63.36x	11.87x	22.05x	3.12%	71.79B
Weighted average by Cap.	64.99x	12.25x	24.89x	2.65%