|
Real-time Estimate
Cboe BZX
10:29:19 04/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 91.16 USD | -1.03% |
|
-0.97% | +17.50% |
| 02/09 | Scotiabank Adjusts Price Target on Ventas to $95 From $93, Maintains Sector Perform Rating | MT |
| 02/09 | JPMorgan Adjusts Price Target on Ventas to $104 From $94, Maintains Overweight Rating | MT |
Company Valuation: Ventas, Inc.
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 | 47,247 | - | - |
| Change | - | -11.75% | 11.29% | 23.27% | 47.13% | 29.99% | - | - |
| Enterprise Value (EV) 1 | 32,284 | 30,182 | 33,023 | 37,330 | 48,573 | 59,721 | 60,168 | 60,416 |
| Change | - | -6.51% | 9.41% | 13.04% | 30.12% | 22.95% | 0.75% | 0.41% |
| P/E | 393x | -375x | -498x | 310x | 143x | 169x | 101x | 74.6x |
| PBR | 1.88x | 1.77x | 2.13x | 2.28x | 2.93x | 3.14x | 3.38x | 3.43x |
| PEG | - | 2x | 29.9x | -1x | 1x | 222.59x | 1.5x | 2.1x |
| Capitalization / Revenue | 5.33x | 4.36x | 4.46x | 5.02x | 6.23x | 6.77x | 6.08x | 5.41x |
| EV / Revenue | 8.43x | 7.31x | 7.34x | 7.58x | 8.33x | 8.56x | 7.74x | 6.92x |
| EV / EBITDA | 19.5x | 17.3x | 18x | 18.7x | 21.2x | 23.5x | 20.6x | 18.7x |
| EV / EBIT | 70.3x | 55.3x | 74.8x | 50.3x | 53.1x | 66.5x | 52.7x | 42.7x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1.8 | 1.8 | 1.8 | 1.8 | 1.92 | 2.08 | 2.236 | 2.416 |
| Rate of return | 3.52% | 4% | 3.61% | 3.06% | 2.48% | 2.26% | 2.43% | 2.62% |
| EPS 2 | 0.13 | -0.12 | -0.1 | 0.19 | 0.54 | 0.5441 | 0.9098 | 1.234 |
| Distribution rate | 1,385% | -1,500% | -1,800% | 947% | 356% | 382% | 246% | 196% |
| Net sales 1 | 3,828 | 4,129 | 4,498 | 4,924 | 5,834 | 6,974 | 7,773 | 8,736 |
| EBITDA 1 | 1,656 | 1,744 | 1,834 | 1,995 | 2,295 | 2,537 | 2,914 | 3,232 |
| EBIT 1 | 459 | 545.7 | 441.6 | 742 | 915.4 | 898.1 | 1,143 | 1,415 |
| Net income 1 | 49.01 | -47.45 | -40.97 | 81.15 | 251.4 | 279.5 | 481.5 | 707.4 |
| Net Debt 1 | 11,878 | 12,174 | 12,982 | 12,625 | 12,225 | 12,474 | 12,920 | 13,169 |
| Reference price 2 | 51.12 | 45.05 | 49.84 | 58.89 | 77.38 | 92.11 | 92.11 | 92.11 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 169.29x | 8.56x | 23.54x | 2.26% | 4.72TCr | |
| 82.84x | 13.26x | 35.75x | 1.3% | 17TCr | |
| 50.08x | 7.87x | 14.01x | 5.84% | 1.45TCr | |
| 18.8x | 16.77x | 15.23x | 5.73% | 1.43TCr | |
| 92.27x | 4.62x | 24.97x | 1.82% | 1.29TCr | |
| 25.99x | 16.88x | 18.72x | 3.94% | 935.96Cr | |
| 8.19x | 15.55x | 18.6x | 6.18% | 655.81Cr | |
| 43.2x | 8.52x | 15.35x | 5.74% | 534.68Cr | |
| 139.87x | 7.48x | 19.64x | 2.96% | 499.53Cr | |
| 18.49x | 9.89x | 15.23x | 5.15% | 353.15Cr | |
| Average | 64.90x | 10.94x | 20.10x | 4.09% | 2.92TCr | |
| Weighted average by Cap. | 88.45x | 11.97x | 29.40x | 2.27% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VTR Stock
- Valuation Ventas, Inc.
Select your edition
All financial news and data tailored to specific country editions
