The Discounted Cash Flow (DCF) valuation of Welltower Inc (WELL) is 112.05 USD. With the latest stock price at 182.61 USD, the upside of Welltower Inc based on DCF is -38.6%.
Based on the latest price of 182.61 USD and our DCF valuation, Welltower Inc (WELL) is a sell. selling WELL stocks now will result in a potential gain of 38.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.6% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 57.73 - 529.19 | 112.05 |
| Upside | -68.4% - 189.8% | -38.6% |