WELL - NYSE

Welltower Inc.

Welltower Inc.

WELLยทNYSE

$200.85

+2.8%
Real EstateREIT - Healthcare Facilities

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.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$141.78B
EPS1.4100
P/E Ratio142.45
Earnings Date07/27/2026
Welltower Inc.

Welltower Inc. Fair Value Envelope

WELL ยท NYSE

Our analysis suggests that WELL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $200.85, this represents a potential HIDDEN relative to our calculated worth for Welltower Inc..

HIDDEN
Intrinsic Value
Current Price: $200.85

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$390.7B
+ Cash & Equivalents$5.0B
Firm Value$395.8B
- Debt$21.4B
Equity Value$374.4B
/ Shares Outstanding686,328,043B
DCF Value$545
UNDERVALUED BY 172%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$3.7B
$4.8B
$6.3B
$8.1B
$10.5B
$13.6B
$17.6B
$22.9B
$29.6B
$38.4B
Maintenance CapEx
-$8.8M
-$11.3M
-$14.7M
-$19.0M
-$24.7M
-$32.0M
-$41.4M
-$53.6M
-$69.5M
-$90.0M
Owner Earnings
$3.7B
$4.8B
$6.3B
$8.1B
$10.5B
$13.6B
$17.6B
$22.8B
$29.5B
$38.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$3.4B
$4.1B
$5.0B
$6.0B
$7.1B
$8.6B
$10.3B
$12.3B
$14.8B
$17.7B
Terminal Value represents 77.1% of Enterprise Value

Related Guides

Blog Categories

Continue your WELL research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.