As of 2024-12-13, the Intrinsic Value of Welltower Inc (WELL) is
117.89 USD. This WELL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 128.44 USD, the upside of Welltower Inc is
-8.20%.
The range of the Intrinsic Value is 56.90 - 832.54 USD
117.89 USD
Intrinsic Value
WELL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
56.90 - 832.54 |
117.89 |
-8.2% |
| DCF (Growth 10y) |
90.82 - 1,158.24 |
175.11 |
36.3% |
| DCF (EBITDA 5y) |
36.77 - 47.49 |
43.02 |
-66.5% |
| DCF (EBITDA 10y) |
65.82 - 88.54 |
77.87 |
-39.4% |
| Fair Value |
14.62 - 14.62 |
14.62 |
-88.61% |
| P/E |
30.58 - 45.73 |
39.32 |
-69.4% |
| EV/EBITDA |
6.45 - 54.18 |
31.88 |
-75.2% |
| EPV |
50.42 - 77.74 |
64.08 |
-50.1% |
| DDM - Stable |
24.26 - 196.39 |
110.33 |
-14.1% |
| DDM - Multi |
49.58 - 277.66 |
80.92 |
-37.0% |
WELL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
79,978.30 |
| Beta |
0.12 |
| Outstanding shares (mil) |
622.69 |
| Enterprise Value (mil) |
92,268.30 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.46% |
| Cost of Debt |
6.55% |
| WACC |
6.43% |