Welltower Inc.

By default your notes are visible only to you.

148.6

52-week range

221.6

205.33

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

1.8 %

Dividend Yield TTM

1.4 %

Market cap $

$ 144,945

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

102.2

Price / Book TTM

3.3

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(8.9)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

36 %

191.6 %

238.7 %

Free cash flow per share growth

16.1 %

29.8 %

7.3 %

Earnings per share growth

(11.5) %

(40.3) %

(40.6) %

Founded: 1,970

Employees: 685

Business Summary:Welltower Inc. (NYSE:WELL), an S&P 500 company headquartered in Toledo, Ohio, is driving the transformation of health care infrastructure. The Company invests with leading seniors housing operators, post-acute providers and health systems to fund the real estate infrastructure needed to scale innovative care delivery models and improve people's wellness and overall health care experience. Welltower, a real estate investment trust (REIT), owns interests in properties concentrated in major, high-growth markets in the United States, Canada and the United Kingdom, consisting of seniors housing and post-acute communities and outpatient medical properties.

Fair Value Reference Estimate