Valuation Ventas, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 14:30:12 07/10/2026 +03			5-day change	1st Jan Change
72.71 ^EUR	+0.54%		-4.68%	+7.69%

09-21	Evercore ISI Adjusts Price Target on Ventas to $100 From $101, Maintains Outperform Rating	MT
09-15	Ventas, Inc. Announces Appointment of Laurida Sayed as Senior Vice President, Chief Accounting Officer and Controller, Effective on or About October 5, 2026	CI

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	41,990	-	-
Change	-	-11.75%	11.29%	23.27%	47.13%	15.52%	-	-
Enterprise Value (EV) ¹	32,284	30,182	33,023	37,330	48,573	54,433	54,910	55,159
Change	-	-6.51%	9.41%	13.04%	30.12%	12.06%	0.88%	0.45%
P/E	393x	-375x	-498x	310x	143x	150x	90x	66.3x
PBR	1.88x	1.77x	2.13x	2.28x	2.93x	2.79x	3x	3.05x
PEG	-	2x	29.9x	-1x	1x	197.56x	1.3x	1.9x
Capitalization / Revenue	5.33x	4.36x	4.46x	5.02x	6.23x	6.02x	5.39x	4.81x
EV / Revenue	8.43x	7.31x	7.34x	7.58x	8.33x	7.81x	7.05x	6.31x
EV / EBITDA	19.5x	17.3x	18x	18.7x	21.2x	21.5x	18.8x	17.1x
EV / EBIT	70.3x	55.3x	74.8x	50.3x	53.1x	60.6x	48.1x	39x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.8	1.8	1.8	1.8	1.92	2.08	2.236	2.385
Rate of return	3.52%	4%	3.61%	3.06%	2.48%	2.54%	2.73%	2.91%
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%	193%
Net sales ¹	3,828	4,129	4,498	4,924	5,834	6,974	7,789	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	1,142	1,415
Net income ¹	49.01	-47.45	-40.97	81.15	251.4	279.4	474.1	690.3
Net Debt ¹	11,878	12,174	12,982	12,625	12,225	12,443	12,920	13,169
Reference price ²	51.12	45.05	49.84	58.89	77.38	81.86	81.86	81.86
Nbr of stocks (in thousands)	399,176	399,718	402,104	419,508	469,733	512,946	-	-
Announcement Date	2/17/22 A	2/9/23 A	2/14/24 A	2/12/25 A	2/5/26 A	-	-	-

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.	78.43x	12.49x	33.68x	1.39%	163B
EQUINIX, INC.	60.91x	12.15x	23.65x	1.97%	103B
AMERICAN TOWER CORPORATION	23.63x	10.22x	15.45x	4.34%	76.78B
DIGITAL REALTY TRUST, INC.	65.29x	12.32x	22.84x	2.65%	68.5B
PUBLIC STORAGE	28.71x	12.96x	18.24x	4.21%	53.41B
VENTAS, INC.	150.45x	7.81x	21.45x	2.54%	41.99B
IRON MOUNTAIN INCORPORATED	63.16x	6.53x	17.55x	3.02%	34.68B
CROWN CASTLE INC.	35.14x	11.48x	17.2x	6.22%	29.05B
EXTRA SPACE STORAGE INC.	28.59x	13.91x	16.93x	4.87%	28.29B
Average	59.37x	11.10x	20.78x	3.47%	66.53B
Weighted average by Cap.	62.15x	11.51x	23.61x	2.84%