As of 2025-08-09, the Intrinsic Value of Welltower Inc (WELL) is 122.89 USD. This WELL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 168.03 USD, the upside of Welltower Inc is -26.90%.
The range of the Intrinsic Value is 62.96 - 632.58 USD
Based on its market price of 168.03 USD and our intrinsic valuation, Welltower Inc (WELL) is overvalued by 26.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.96 - 632.58 | 122.89 | -26.9% |
| DCF (Growth 10y) | 98.72 - 880.67 | 181.34 | 7.9% |
| DCF (EBITDA 5y) | 40.95 - 54.98 | 47.52 | -71.7% |
| DCF (EBITDA 10y) | 70.04 - 96.17 | 82.04 | -51.2% |
| Fair Value | 43.19 - 43.19 | 43.19 | -74.30% |
| P/E | 42.86 - 78.53 | 52.74 | -68.6% |
| EV/EBITDA | 9.84 - 70.77 | 37.91 | -77.4% |
| EPV | 59.05 - 85.58 | 72.31 | -57.0% |
| DDM - Stable | 26.70 - 205.53 | 116.11 | -30.9% |
| DDM - Multi | 55.74 - 297.37 | 90.41 | -46.2% |
| Market Cap (mil) | 109,883.22 |
| Beta | 0.32 |
| Outstanding shares (mil) | 653.95 |
| Enterprise Value (mil) | 121,553.02 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.64% |
| Cost of Debt | 5.50% |
| WACC | 6.47% |