Valuation Ventas, Inc.

Stocks

Market Closed - NYSE Other stock markets 23:04:37 02/07/2026 +03			After hours 02:55:50
92.52 ^USD	+3.20%		92.17	-0.38%

07-01	Evercore ISI Adjusts Ventas Price Target to $96 From $95, Maintains Outperform Rating	MT
06-29	Ventas, Inc.(NYSE:VTR) added to Russell 1000 Value-Defensive Index	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	44,980	-	-
Change	-	-11.75%	11.29%	23.27%	47.13%	23.75%	-	-
Enterprise Value (EV) ¹	32,284	30,182	33,023	37,330	48,573	57,251	57,267	57,636
Change	-	-6.51%	9.41%	13.04%	30.12%	17.87%	0.03%	0.64%
P/E	393x	-375x	-498x	310x	143x	152x	95.7x	67.4x
PBR	1.88x	1.77x	2.13x	2.28x	2.93x	3.36x	3.42x	3.47x
PEG	-	2x	29.9x	-1x	1x	12.3x	1.6x	1.6x
Capitalization / Revenue	5.33x	4.36x	4.46x	5.02x	6.23x	6.54x	5.87x	5.35x
EV / Revenue	8.43x	7.31x	7.34x	7.58x	8.33x	8.33x	7.47x	6.85x
EV / EBITDA	19.5x	17.3x	18x	18.7x	21.2x	22.9x	20.2x	18.6x
EV / EBIT	70.3x	55.3x	74.8x	50.3x	53.1x	62.7x	49.8x	42.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.8	1.8	1.8	1.8	1.92	2.079	2.248	2.464
Rate of return	3.52%	4%	3.61%	3.06%	2.48%	2.25%	2.43%	2.66%
EPS ²	0.13	-0.12	-0.1	0.19	0.54	0.6067	0.9664	1.374
Distribution rate	1,385%	-1,500%	-1,800%	947%	356%	343%	233%	179%
Net sales ¹	3,828	4,129	4,498	4,924	5,834	6,873	7,667	8,413
EBITDA ¹	1,656	1,744	1,834	1,995	2,295	2,502	2,830	3,100
EBIT ¹	459	545.7	441.6	742	915.4	912.8	1,149	1,359
Net income ¹	49.01	-47.45	-40.97	81.15	251.4	292.6	491.2	697.3
Net Debt ¹	11,878	12,174	12,982	12,625	12,225	12,271	12,286	12,656
Reference price ²	51.12	45.05	49.84	58.89	77.38	92.52	92.52	92.52
Nbr of stocks (in thousands)	399,176	399,718	402,104	419,508	469,733	486,170	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VENTAS, INC.	152.49x	8.33x	22.88x	2.25%	44.98B
WELLTOWER INC.	80.81x	13.04x	34.49x	1.39%	167B
HEALTHPEAK PROPERTIES, INC.	69.86x	8.5x	14.76x	5.61%	15.09B
OMEGA HEALTHCARE INVESTORS, INC.	25.08x	17.33x	16.01x	5.43%	14.71B
AMERICAN HEALTHCARE REIT, INC.	92.8x	3.9x	22.63x	1.83%	10.61B
CARETRUST REIT, INC.	27.91x	18.52x	19.57x	3.73%	9.87B
HEALTHCARE REALTY TRUST INCORPORATED	-336.6x	9.99x	16.39x	4.66%	7.14B
AEDIFICA	7.33x	16.16x	18.71x	6.04%	6.65B
CHARTWELL RETIREMENT RESIDENCES	79.48x	8x	20.95x	2.69%	5.27B
SABRA HEALTH CARE REIT, INC.	29.83x	8.52x	14.77x	5.98%	5.08B
Average	22.90x	11.23x	20.12x	3.96%	28.6B
Weighted average by Cap.	74.20x	11.95x	28.30x	2.35%