The Discounted Cash Flow (DCF) valuation of Welltower Inc (WELL) is 117.89 USD. With the latest stock price at 128.59 USD, the upside of Welltower Inc based on DCF is -8.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.5% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 56.90 - 832.54 | 117.89 |
| Upside | -55.7% - 547.4% | -8.3% |