US · WELL
Welltower Inc.
- Sector
- Real Estate · REIT - Healthcare Facilities
- Headquarters
- Toledo, OH 43615
- Website
- welltower.com
Price · as of 2025-12-31
$216.91
Market cap 144.52B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $92.94 | -57.15% |
| Intrinsic Value(DCF) | $88.56 | -59.17% |
| Graham-Dodd Method(GD) | $28.01 | -87.09% |
| Graham Formula(GF) | $59.64 | -72.51% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $30.85 | $144.70 | $0.00 | $0.00 | $163.29 |
| 2012 | $38.98 | $25.17 | $0.00 | $3.90 | $59.19 |
| 2013 | $36.51 | $24.25 | $0.00 | $0.00 | $34.22 |
| 2014 | $49.21 | $30.53 | $0.00 | $0.46 | $39.19 |
| 2015 | $45.90 | $32.36 | $0.00 | $2.27 | $57.53 |
| 2016 | $47.94 | $32.52 | $0.00 | $1.79 | $54.96 |
| 2017 | $40.92 | $27.70 | $0.00 | $0.00 | $13.21 |
| 2018 | $60.43 | $38.06 | $1.18 | $0.00 | $35.24 |
| 2019 | $62.15 | $43.20 | $1.16 | $1.55 | $51.92 |
| 2020 | $65.22 | $40.48 | $0.32 | $9.65 | $0.00 |
| 2021 | $82.68 | $45.81 | $2.66 | $8.73 | $8.40 |
| 2022 | $63.47 | $38.89 | $1.34 | $8.57 | $9.09 |
| 2023 | $88.59 | $46.92 | $0.00 | $15.76 | $13.06 |
| 2024 | $145.04 | $70.13 | $2.11 | $22.20 | $44.84 |
| 2025 | $210.16 | $92.94 | $6.43 | $28.01 | $59.64 |
AI valuation
Our deep-learning model estimates Welltower Inc.'s (WELL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $92.94
- Current price
- $216.91
- AI upside
- -57.15%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$88.56
-59.17% upside
Graham-Dodd
$28.01
-87.09% upside
Graham Formula
$59.64
-72.51% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| WELL | Welltower Inc. | $216.91 | 144.52B | -57% | -59% | -87% | -73% | 145.44 | 3.32 | 13.11 | 67.62 | — | 3.32 | 39.18% | 3.33% | 8.78% | 2.60% | 0.69% | 1.63% | 0.51 | 0.54 | 5.34 | 5.25 | 7.08 | -1146.00% | 3582.00% | 2955.00% | 2.04% | 1.55 | 5.49% | 1.34% | 195.20% | 1.34% | 439.90 | 54.86 | 14.65 | 3.61 |
| AMT | American Tower Corporatio… | $191.86 | 89.82B | -26% | -53% | -96% | -63% | 33.95 | 24.43 | 8.38 | 21.68 | 287.06 | -3.86 | 73.68% | 45.85% | 23.76% | 74.73% | 9.11% | 4.23% | 12.31 | 4.79 | 0.36 | 0.31 | 7.10 | 1183.00% | 511.00% | 225.00% | 4.24% | 0.79 | 8.18% | 0.00% | 0.00% | 0.41% | 27.19 | 35.08 | 12.47 | 1.24 |
| DLR | Digital Realty Trust, Inc… | $177.20 | 60.89B | -25% | -60% | — | -62% | 46.90 | 2.68 | 10.04 | 22.89 | 38.33 | 5.54 | 55.39% | 10.77% | 21.41% | 5.91% | 1.62% | 2.76% | 1.05 | 1.50 | 4.50 | 4.19 | 5.78 | 12236.00% | 1004.00% | -52299.00% | 3.93% | 2.10 | 6.10% | 2.82% | 132.10% | 2.82% | 124.69 | 34.04 | 13.43 | 1.57 |
| EQIX | Equinix, Inc. | $974.26 | 95.73B | -16% | -59% | — | -81% | 70.15 | 6.68 | 10.21 | 28.01 | 113.36 | 13.79 | 51.32% | 19.96% | 14.58% | 9.74% | 5.28% | 3.58% | 1.61 | 3.25 | 1.32 | 1.09 | 5.16 | 6188.00% | 585.00% | -31858.00% | -0.42% | 1.00 | -1.28% | 1.96% | 137.70% | 1.96% | 61.72 | -285.16 | 12.32 | 2.39 |
| GMRE | Global Medical REIT Inc. | $37.20 | 497.66M | +1,136% | +214% | — | -57% | 14.97 | 0.19 | 0.72 | 8.16 | — | 0.21 | 78.87% | 23.61% | 4.79% | 1.19% | 2.74% | 0.53% | 1.22 | 1.14 | 0.03 | 0.02 | 7.07 | -9461.00% | -179.00% | -14294.00% | -25.26% | 0.10 | -2.10% | 66.18% | 990.40% | 66.18% | 22.83 | -29.75 | 5.39 | -0.67 |
| LTC | LTC Properties, Inc. | $39.68 | 1.89B | -27% | -32% | -97% | +107% | 14.93 | 1.72 | 7.04 | 7.48 | 63.46 | 1.73 | 75.13% | 48.22% | 44.88% | 12.17% | 10.83% | 6.44% | 0.78 | 3.59 | 2.51 | 2.51 | 3.19 | 2353.00% | 2526.00% | 863.00% | 7.35% | 0.21 | 11.64% | 5.81% | 86.70% | 8.55% | 11.64 | 10.85 | 5.61 | 2.05 |
| NHI | National Health Investors… | $84.07 | 4B | +24,913% | +455% | -43% | -26% | 0.03 | 2.70 | 10.85 | -0.18 | — | -2.68 | 36.70% | 51.47% | 37.56% | 9832.07% | -2.70% | 5247.43% | 0.76 | 3.40 | 62.09 | 60410.53 | -0.23 | -351.00% | 1293.00% | 1613.00% | 5.76% | 47.35 | -3.27% | 0.00% | 0.00% | 476.99% | -73.68 | -60.68 | -37.92 | 2.25 |
| PLD | Prologis, Inc. | $142.57 | 132.53B | -45% | -58% | -90% | -62% | 39.27 | 2.52 | 15.24 | 23.31 | — | 2.52 | 59.60% | 40.23% | 38.80% | 6.37% | 3.91% | 3.52% | 0.66 | 3.53 | 0.23 | 0.19 | 4.71 | -1172.00% | 718.00% | 196.00% | 3.74% | 0.84 | 5.85% | 2.81% | 110.40% | 2.81% | 47.46 | 33.51 | 19.09 | 2.09 |
| UHT | Universal Health Realty I… | $43.62 | 605.17M | -40% | — | — | — | 34.61 | 4.00 | — | 7.42 | — | 4.15 | 0.00% | — | — | 10.61% | 0.00% | 3.07% | 0.00 | 0.00 | — | — | -0.08 | -863.00% | -10000.00% | 465.00% | 8.05% | — | 14.08% | 6.73% | 233.00% | 68.87% | — | 12.28 | — | 0.93 |
| VTR | Ventas, Inc. | $86.16 | 40.92B | -43% | -36% | — | -84% | 156.88 | 3.15 | 6.76 | 23.19 | 85.17 | 3.44 | -5.90% | 14.17% | 4.31% | 2.16% | 3.40% | 0.93% | 1.06 | 1.35 | 0.96 | 0.83 | 5.57 | 18421.00% | 1847.00% | 2463.00% | 3.34% | 1.21 | 5.42% | 2.18% | 342.10% | 3.10% | 62.79 | 39.43 | 8.90 | 1.88 |
About Welltower Inc.
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.
- CEO
- Shankh S. Mitra
- Employees
- 685
- Beta
- 0.83
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($88.56 ÷ $216.91) − 1 = -59.17% (DCF, example).