The Discounted Cash Flow (DCF) valuation of Welltower Inc (WELL) is 123.59 USD. With the latest stock price at 183.68 USD, the upside of Welltower Inc based on DCF is -32.7%.
Based on the latest price of 183.68 USD and our DCF valuation, Welltower Inc (WELL) is a sell. selling WELL stocks now will result in a potential gain of 32.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.4% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 61.99 - 893.28 | 123.59 |
| Upside | -66.3% - 386.3% | -32.7% |