Valuation Welltower Inc. Buenos Aires S.E.

Stocks

End-of-day quote Buenos Aires S.E. 25/09/2026			5-day change	1st Jan Change
7,780.00 ^ARS	-1.02%		+2.30%	-

25/09	Welltower Shares Rise After JPMorgan Upgrade	MT
24/09	JPMorgan Upgrades Welltower to Overweight From Neutral, Price Target is $260	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	37,333	30,974	49,906	78,478	1,27,389	1,66,759	-	-
Change	-	-17.03%	61.12%	57.25%	62.33%	30.9%	-	-
Enterprise Value (EV) ¹	51,195	44,890	63,648	90,471	1,41,917	1,84,574	1,84,983	1,85,410
Change	-	-12.32%	41.79%	42.14%	56.86%	30.06%	0.22%	0.23%
P/E	110x	219x	137x	80.3x	134x	80.4x	73.4x	60.9x
PBR	2.18x	1.58x	2.02x	2.51x	3.07x	3.53x	3.35x	3.25x
PEG	-	-3.6x	1x	1x	-11.7x	1x	7.75x	3x
Capitalization / Revenue	7.87x	5.29x	7.52x	9.82x	11.8x	11.5x	10x	8.88x
EV / Revenue	10.8x	7.66x	9.59x	11.3x	13.1x	12.8x	11.1x	9.88x
EV / EBITDA	27.8x	20.9x	25.3x	30.9x	54.6x	34.4x	28.5x	25.6x
EV / EBIT	63.7x	53.4x	57.3x	70x	275x	70.6x	54.2x	44.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.44	2.44	2.44	2.56	2.82	3.143	3.568	3.927
Rate of return	2.84%	3.72%	2.71%	2.03%	1.52%	1.36%	1.54%	1.7%
EPS ²	0.78	0.3	0.66	1.57	1.39	2.879	3.152	3.798
Distribution rate	313%	813%	370%	163%	203%	109%	113%	103%
Net sales ¹	4,742	5,861	6,638	7,991	10,838	14,449	16,669	18,774
EBITDA ¹	1,841	2,151	2,511	2,925	2,602	5,361	6,481	7,248
EBIT ¹	803.3	841.1	1,110	1,293	516.6	2,613	3,413	4,150
Net income ¹	336.1	141.2	340.1	951.7	936.8	2,129	2,362	2,868
Net Debt ¹	13,862	13,916	13,742	11,994	14,528	17,815	18,224	18,651
Reference price ²	85.77	65.55	90.17	126.03	185.61	231.37	231.37	231.37
Nbr of stocks (in thousands)	4,35,275	4,72,521	5,53,469	6,22,690	6,86,328	7,20,745	-	-
Announcement Date	15/02/22	15/02/23	13/02/24	11/02/25	10/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WELLTOWER INC.	80.37x	12.77x	34.43x	1.36%	17TCr
VENTAS, INC.	159.14x	8.16x	22.42x	2.4%	4.44TCr
OMEGA HEALTHCARE INVESTORS, INC.	18.5x	16.56x	15.03x	5.83%	1.4TCr
HEALTHPEAK PROPERTIES, INC.	48.36x	7.7x	13.73x	6.05%	1.4TCr
AMERICAN HEALTHCARE REIT, INC.	86.08x	4.3x	23.3x	1.95%	1.2TCr
CARETRUST REIT, INC.	24.46x	16.04x	17.76x	4.17%	883.97Cr
AEDIFICA	7.81x	15.11x	17.94x	6.48%	613.54Cr
SABRA HEALTH CARE REIT, INC.	40.97x	8.22x	14.82x	6.05%	507.09Cr
CHARTWELL RETIREMENT RESIDENCES	135.4x	7.31x	19.21x	3.05%	471.59Cr
Average	66.79x	10.69x	19.85x	4.15%	3.07TCr
Weighted average by Cap.	85.34x	11.58x	28.45x	2.34%