Valuation Ventas, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 12:10:08 07/08/2026 am IST			5-day change	1st Jan Change
80.12 ^EUR	+1.88%		-5.93%	+18.72%

05/08	Argus Research Adjusts Ventas Price Target to $98 From $92	MT
04/08	Citigroup Adjusts Price Target on Ventas to $110 From $100, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	20,406	18,007	20,041	24,705	36,348	47,463	-	-
Change	-	-11.75%	11.29%	23.27%	47.13%	30.58%	-	-
Enterprise Value (EV) ¹	32,284	30,182	33,023	37,330	48,573	59,813	59,957	60,405
Change	-	-6.51%	9.41%	13.04%	30.12%	23.14%	0.24%	0.75%
P/E	393x	-375x	-498x	310x	143x	162x	98x	68.6x
PBR	1.88x	1.77x	2.13x	2.28x	2.93x	3.36x	3.42x	3.47x
PEG	-	2x	29.9x	-1x	1x	28.46x	1.5x	1.6x
Capitalization / Revenue	5.33x	4.36x	4.46x	5.02x	6.23x	6.79x	6x	5.31x
EV / Revenue	8.43x	7.31x	7.34x	7.58x	8.33x	8.56x	7.58x	6.76x
EV / EBITDA	19.5x	17.3x	18x	18.7x	21.2x	23.8x	20.9x	19.1x
EV / EBIT	70.3x	55.3x	74.8x	50.3x	53.1x	65.7x	51.8x	42.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.8	1.8	1.8	1.8	1.92	2.08	2.24	2.438
Rate of return	3.52%	4%	3.61%	3.06%	2.48%	2.25%	2.42%	2.64%
EPS ²	0.13	-0.12	-0.1	0.19	0.54	0.5707	0.9445	1.349
Distribution rate	1,385%	-1,500%	-1,800%	947%	356%	364%	237%	181%
Net sales ¹	3,828	4,129	4,498	4,924	5,834	6,986	7,905	8,937
EBITDA ¹	1,656	1,744	1,834	1,995	2,295	2,513	2,865	3,156
EBIT ¹	459	545.7	441.6	742	915.4	910	1,157	1,412
Net income ¹	49.01	-47.45	-40.97	81.15	251.4	283.4	497.1	732
Net Debt ¹	11,878	12,174	12,982	12,625	12,225	12,350	12,494	12,942
Reference price ²	51.12	45.05	49.84	58.89	77.38	92.53	92.53	92.53
Nbr of stocks (in thousands)	3,99,176	3,99,718	4,02,104	4,19,508	4,69,733	5,12,946	-	-
Announcement Date	17/02/22	09/02/23	14/02/24	12/02/25	05/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WELLTOWER INC.	81.81x	13.12x	35.37x	1.32%	17TCr
VENTAS, INC.	162.12x	8.56x	23.81x	2.25%	4.75TCr
HEALTHPEAK PROPERTIES, INC.	52.68x	8.37x	14.8x	5.64%	1.5TCr
OMEGA HEALTHCARE INVESTORS, INC.	21.45x	17.61x	15.82x	5.54%	1.48TCr
AMERICAN HEALTHCARE REIT, INC.	93.01x	3.92x	22.5x	1.82%	1.07TCr
CARETRUST REIT, INC.	27.49x	18.1x	19.13x	3.79%	971.89Cr
HEALTHCARE REALTY TRUST INCORPORATED	-625.84x	9.83x	16.48x	4.71%	698.81Cr
AEDIFICA	7.99x	15.64x	18.2x	5.99%	672.21Cr
SABRA HEALTH CARE REIT, INC.	30.52x	8.71x	15.26x	5.69%	538.52Cr
Average	-16.53x	11.54x	20.15x	4.08%	3.2TCr
Weighted average by Cap.	69.15x	12.07x	29.12x	2.29%