The Discounted Cash Flow (DCF) valuation of Ventas Inc (VTR) is 22.48 USD. With the latest stock price at 64.77 USD, the upside of Ventas Inc based on DCF is -65.3%.
Based on the latest price of 64.77 USD and our DCF valuation, Ventas Inc (VTR) is a sell. selling Ventas stocks now will result in a potential gain of 65.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.8% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 7.99 - 259.39 | 22.48 |
| Upside | -87.7% - 300.5% | -65.3% |