|
Market Closed -
NYSE
01:02:46 03/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 239.00 USD | +1.88% |
|
-0.67% | +28.76% |
| 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 |
Company Valuation: Welltower Inc.
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 | 175,333 | - | - |
| Change | - | -17.03% | 61.12% | 57.25% | 62.33% | 37.64% | - | - |
| Enterprise Value (EV) 1 | 51,195 | 44,890 | 63,648 | 90,471 | 141,917 | 188,469 | 193,418 | 193,799 |
| Change | - | -12.32% | 41.79% | 42.14% | 56.86% | 32.8% | 2.63% | 0.2% |
| P/E | 110x | 219x | 137x | 80.3x | 134x | 80.2x | 76.2x | 63.1x |
| PBR | 2.18x | 1.58x | 2.02x | 2.51x | 3.07x | 3.52x | 3.46x | 3.36x |
| PEG | - | -3.6x | 1x | 1x | -11.7x | 1x | 14.56x | 3x |
| Capitalization / Revenue | 7.87x | 5.29x | 7.52x | 9.82x | 11.8x | 12.1x | 10.3x | 9.29x |
| EV / Revenue | 10.8x | 7.66x | 9.59x | 11.3x | 13.1x | 13x | 11.4x | 10.3x |
| EV / EBITDA | 27.8x | 20.9x | 25.3x | 30.9x | 54.6x | 35x | 29.5x | 26.5x |
| EV / EBIT | 63.7x | 53.4x | 57.3x | 70x | 275x | 71.9x | 55.9x | 45.8x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.44 | 2.44 | 2.44 | 2.56 | 2.82 | 3.143 | 3.567 | 3.927 |
| Rate of return | 2.84% | 3.72% | 2.71% | 2.03% | 1.52% | 1.31% | 1.49% | 1.64% |
| EPS 2 | 0.78 | 0.3 | 0.66 | 1.57 | 1.39 | 2.98 | 3.136 | 3.785 |
| Distribution rate | 313% | 813% | 370% | 163% | 203% | 105% | 114% | 104% |
| 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 | 5,385 | 6,560 | 7,317 |
| EBIT 1 | 803.3 | 841.1 | 1,110 | 1,293 | 516.6 | 2,621 | 3,458 | 4,230 |
| Net income 1 | 336.1 | 141.2 | 340.1 | 951.7 | 936.8 | 2,209 | 2,498 | 3,059 |
| Net Debt 1 | 13,862 | 13,916 | 13,742 | 11,994 | 14,528 | 13,136 | 18,085 | 18,466 |
| Reference price 2 | 85.77 | 65.55 | 90.17 | 126.03 | 185.61 | 239.00 | 239.00 | 239.00 |
| Nbr of stocks (in thousands) | 435,275 | 472,521 | 553,469 | 622,690 | 686,328 | 733,610 | - | - |
| Announcement Date | 15/02/22 | 15/02/23 | 13/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 80.21x | 13x | 35x | 1.31% | 175B | |
| 54.87x | 11.69x | 22.76x | 2.08% | 98.36B | |
| 27.04x | 11.17x | 16.93x | 3.79% | 87.33B | |
| 63.49x | 11.84x | 22.46x | 2.77% | 66.57B | |
| 35.18x | 14.43x | 20.4x | 3.6% | 62.26B | |
| 162.62x | 8.25x | 22.84x | 2.4% | 45.86B | |
| 45.16x | 13.6x | 20.22x | 4.88% | 37.07B | |
| 62.35x | 6.47x | 17.42x | 3.06% | 34.29B | |
| 33.63x | 15.45x | 18.8x | 4.16% | 32.56B | |
| 10.69x | 10.47x | 12.7x | 7.28% | 27.53B | |
| Average | 57.52x | 11.64x | 20.95x | 3.53% | 66.72B | |
| Weighted average by Cap. | 61.30x | 11.97x | 23.94x | 2.86% |
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
- WELL Stock
- Valuation Welltower Inc.
Select your edition
All financial news and data tailored to specific country editions
