Valuation Ventas, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 11:05:07 14/07/2026 BST			5-day change	1st Jan Change
80.63 ^EUR	+2.27%		+0.02%	+19.31%

07-10	Scotiabank Adjusts Price Target on Ventas to $93 From $88	MT
07-01	Evercore ISI Adjusts Ventas Price Target to $96 From $95, Maintains Outperform Rating	MT

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	44,757	-	-
Change	-	-11.75%	11.29%	23.27%	47.13%	23.13%	-	-
Enterprise Value (EV) ¹	32,284	30,182	33,023	37,330	48,573	57,028	57,043	57,412
Change	-	-6.51%	9.41%	13.04%	30.12%	17.41%	0.03%	0.65%
P/E	393x	-375x	-498x	310x	143x	152x	95.3x	67x
PBR	1.88x	1.77x	2.13x	2.28x	2.93x	3.34x	3.41x	3.45x
PEG	-	2x	29.9x	-1x	1x	12.3x	1.6x	1.6x
Capitalization / Revenue	5.33x	4.36x	4.46x	5.02x	6.23x	6.51x	5.84x	5.32x
EV / Revenue	8.43x	7.31x	7.34x	7.58x	8.33x	8.3x	7.44x	6.82x
EV / EBITDA	19.5x	17.3x	18x	18.7x	21.2x	22.8x	20.2x	18.5x
EV / EBIT	70.3x	55.3x	74.8x	50.3x	53.1x	62.5x	49.6x	42.2x
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%	2.26%	2.44%	2.68%
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	92.06	92.06	92.06
Nbr of stocks (in thousands)	399,176	399,718	402,104	419,508	469,733	486,170	-	-
Announcement Date	17/02/22	09/02/23	14/02/24	12/02/25	05/02/26	-	-	-

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.($)
WELLTOWER INC.	80.27x	12.97x	34.28x	1.34%	166B
HEALTHPEAK PROPERTIES, INC.	67.03x	8.39x	14.66x	5.65%	14.98B
OMEGA HEALTHCARE INVESTORS, INC.	24.59x	17.07x	15.77x	5.54%	14.43B
AMERICAN HEALTHCARE REIT, INC.	91.51x	3.85x	22.27x	1.86%	10.47B
CARETRUST REIT, INC.	26.95x	17.94x	18.96x	3.86%	9.53B
HEALTHCARE REALTY TRUST INCORPORATED	-691.36x	10.21x	16.54x	4.61%	7.21B
AEDIFICA	7.24x	16.06x	18.59x	6.11%	6.55B
CHARTWELL RETIREMENT RESIDENCES	79.14x	7.97x	20.89x	2.7%	5.26B
SABRA HEALTH CARE REIT, INC.	29.18x	8.52x	14.76x	6.1%	4.98B
Average	-31.72x	11.44x	19.64x	4.2%	26.55B
Weighted average by Cap.	48.07x	12.53x	29.13x	2.35%