The Discounted Cash Flow (DCF) valuation of Welltower Inc (WELL) is 54.58 USD. With the latest stock price at 208.75 USD, the upside of Welltower Inc based on DCF is -73.9%.
Based on the latest price of 208.75 USD and our DCF valuation, Welltower Inc (WELL) is a sell. selling WELL stocks now will result in a potential gain of 73.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 9.0% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 19.72 - 515.53 | 54.58 |
| Upside | -90.6% - 147.0% | -73.9% |