The Discounted Cash Flow (DCF) valuation of Welltower Inc (WELL) is 97.37 USD. With the latest stock price at 147.25 USD, the upside of Welltower Inc based on DCF is -33.9%.
Based on the latest price of 147.25 USD and our DCF valuation, Welltower Inc (WELL) is a sell. selling WELL stocks now will result in a potential gain of 33.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.9% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 47.19 - 588.39 | 97.37 |
| Upside | -68.0% - 299.6% | -33.9% |