As of 2024-12-14, the Intrinsic Value of Ventas Inc (VTR) is
53.05 USD. This Ventas valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 59.91 USD, the upside of Ventas Inc is
-11.40%.
The range of the Intrinsic Value is 14.53 - 811.17 USD
53.05 USD
Intrinsic Value
Ventas Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.53 - 811.17 |
53.05 |
-11.4% |
| DCF (Growth 10y) |
22.69 - 917.11 |
66.17 |
10.5% |
| DCF (EBITDA 5y) |
25.54 - 39.74 |
33.73 |
-43.7% |
| DCF (EBITDA 10y) |
30.02 - 53.85 |
42.23 |
-29.5% |
| Fair Value |
-0.79 - -0.79 |
-0.79 |
-101.32% |
| P/E |
(4.84) - 8.04 |
1.32 |
-97.8% |
| EV/EBITDA |
6.04 - 56.35 |
33.96 |
-43.3% |
| EPV |
29.01 - 69.59 |
49.30 |
-17.7% |
| DDM - Stable |
(2.62) - (13.50) |
(8.06) |
-113.5% |
| DDM - Multi |
16.71 - 67.14 |
26.79 |
-55.3% |
Ventas Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25,132.84 |
| Beta |
0.16 |
| Outstanding shares (mil) |
419.51 |
| Enterprise Value (mil) |
37,696.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.36% |
| Cost of Debt |
8.19% |
| WACC |
6.31% |