The Discounted Cash Flow (DCF) valuation of Welltower Inc (WELL) is 119.79 USD. With the latest stock price at 206.25 USD, the upside of Welltower Inc based on DCF is -41.9%.
Based on the latest price of 206.25 USD and our DCF valuation, Welltower Inc (WELL) is a sell. selling WELL stocks now will result in a potential gain of 41.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.6% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 61.28 - 689.42 | 119.79 |
| Upside | -70.3% - 234.3% | -41.9% |