The Discounted Cash Flow (DCF) valuation of Welltower Inc (WELL) is 123.85 USD. With the latest stock price at 207.88 USD, the upside of Welltower Inc based on DCF is -40.4%.
Based on the latest price of 207.88 USD and our DCF valuation, Welltower Inc (WELL) is a sell. selling WELL stocks now will result in a potential gain of 40.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.4% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 62.68 - 822.38 | 123.85 |
| Upside | -69.8% - 295.6% | -40.4% |