|
Market Closed -
London S.E.
17:44:04 15/04/2025 +04
|
5-day change | 1st Jan Change | ||
| 67.56 USD | +47.29% |
|
-25.95% | -12.65% |
| 08-14 | Ventas Earnings Growth Supported by Strong Senior Housing Trends, RBC Says | MT |
| 08-14 | RBC Adjusts Price Target on Ventas to $99 From $98, Maintains Outperform Rating | MT |
Company Valuation: Ventas, Inc.
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 | 47,735 | - | - |
| Change | - | -11.75% | 11.29% | 23.27% | 47.13% | 31.33% | - | - |
| Enterprise Value (EV) 1 | 32,284 | 30,182 | 33,023 | 37,330 | 48,573 | 60,162 | 60,618 | 61,251 |
| Change | - | -6.51% | 9.41% | 13.04% | 30.12% | 23.86% | 0.76% | 1.04% |
| P/E | 393x | -375x | -498x | 310x | 143x | 168x | 104x | 72.4x |
| PBR | 1.88x | 1.77x | 2.13x | 2.28x | 2.93x | 3.17x | 3.41x | 3.47x |
| PEG | - | 2x | 29.9x | -1x | 1x | 61.8x | 1.7x | 1.7x |
| Capitalization / Revenue | 5.33x | 4.36x | 4.46x | 5.02x | 6.23x | 6.84x | 6.1x | 5.48x |
| EV / Revenue | 8.43x | 7.31x | 7.34x | 7.58x | 8.33x | 8.63x | 7.74x | 7.03x |
| EV / EBITDA | 19.5x | 17.3x | 18x | 18.7x | 21.2x | 23.8x | 21x | 19.1x |
| EV / EBIT | 70.3x | 55.3x | 74.8x | 50.3x | 53.1x | 66x | 52.5x | 42.8x |
| 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% | 2.23% | 2.41% | 2.62% |
| EPS 2 | 0.13 | -0.12 | -0.1 | 0.19 | 0.54 | 0.5547 | 0.8986 | 1.286 |
| Distribution rate | 1,385% | -1,500% | -1,800% | 947% | 356% | 375% | 249% | 190% |
| Net sales 1 | 3,828 | 4,129 | 4,498 | 4,924 | 5,834 | 6,974 | 7,829 | 8,713 |
| EBITDA 1 | 1,656 | 1,744 | 1,834 | 1,995 | 2,295 | 2,526 | 2,889 | 3,210 |
| EBIT 1 | 459 | 545.7 | 441.6 | 742 | 915.4 | 910.9 | 1,156 | 1,432 |
| Net income 1 | 49.01 | -47.45 | -40.97 | 81.15 | 251.4 | 285.5 | 482.1 | 702.7 |
| Net Debt 1 | 11,878 | 12,174 | 12,982 | 12,625 | 12,225 | 12,427 | 12,883 | 13,516 |
| Reference price 2 | 51.12 | 45.05 | 49.84 | 58.89 | 77.38 | 93.06 | 93.06 | 93.06 |
| Nbr of stocks (in thousands) | 399,176 | 399,718 | 402,104 | 419,508 | 469,733 | 512,946 | - | - |
| Announcement Date | 17/02/22 | 09/02/23 | 14/02/24 | 12/02/25 | 05/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 83.24x | 13.21x | 35.5x | 1.31% | 172B | |
| 167.77x | 8.63x | 23.82x | 2.23% | 47.73B | |
| 46.53x | 7.95x | 14.2x | 5.74% | 14.76B | |
| 19.79x | 16.78x | 15.14x | 5.79% | 14.12B | |
| 92.55x | 4.63x | 25.04x | 1.81% | 12.93B | |
| 26.15x | 17.24x | 18.77x | 3.94% | 9.35B | |
| 7.82x | 15.47x | 18x | 6.12% | 6.66B | |
| -211.87x | 9.59x | 16.17x | 4.95% | 6.65B | |
| 37.11x | 8.45x | 15.23x | 5.89% | 5.21B | |
| Average | 29.90x | 11.33x | 20.21x | 4.2% | 32.2B | |
| Weighted average by Cap. | 81.45x | 11.99x | 29.28x | 2.29% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VTR Stock
- 0LO4 Stock
- Valuation Ventas, Inc.
Select your edition
All financial news and data tailored to specific country editions
