WELLTOWER INC. (WELL)
Real Estate Investment Trusts · Financial Services · $150.5B
Intrinsic Value (Consensus)
$32.15
Current Price
$213.50
Margin of Safety
-84.9%
84.9% Above Intrinsic Value
Value: $32
Price: $214
Valuation Model Estimates
Current Price: $213.50
DCF (Discounted Cash Flow)
$44.07
Graham Number
$43.24
Earnings Power Value
$13.50
Relative Value (P/E)
$27.80
Dividend Discount Model
$8.92
Consensus Value
$32.15
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
57
Profitability
12/25
Strength
22/25
Valuation
7/25
Growth
16/25
Key Financials
- EPS (TTM)
- $1.39
- EPS (Forward)
- $1.42
- Book Value
- $59.78
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 0.5%
- Debt/Equity
- 46%
- Revenue Growth
- 40.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 2.7%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance