Valuation Ventas, Inc. London S.E.

Stocks

Market Closed - London S.E. 14:44:04 15/04/2025 BST			5-day change	1st Jan Change
67.56 ^USD	+47.29%		-25.02%	-12.65%

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	44,642	-	-
Change	-	-11.75%	11.29%	23.27%	47.13%	22.82%	-	-
Enterprise Value (EV) ¹	32,284	30,182	33,023	37,330	48,573	57,116	57,562	57,811
Change	-	-6.51%	9.41%	13.04%	30.12%	17.59%	0.78%	0.43%
P/E	393x	-375x	-498x	310x	143x	160x	95.7x	70.5x
PBR	1.88x	1.77x	2.13x	2.28x	2.93x	2.96x	3.19x	3.25x
PEG	-	2x	29.9x	-1x	1x	210.73x	1.4x	2x
Capitalization / Revenue	5.33x	4.36x	4.46x	5.02x	6.23x	6.4x	5.73x	5.11x
EV / Revenue	8.43x	7.31x	7.34x	7.58x	8.33x	8.19x	7.39x	6.62x
EV / EBITDA	19.5x	17.3x	18x	18.7x	21.2x	22.5x	19.8x	17.9x
EV / EBIT	70.3x	55.3x	74.8x	50.3x	53.1x	63.6x	50.4x	40.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.8	1.8	1.8	1.8	1.92	2.08	2.236	2.386
Rate of return	3.52%	4%	3.61%	3.06%	2.48%	2.39%	2.57%	2.74%
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	1,143	1,415
Net income ¹	49.01	-47.45	-40.97	81.15	251.4	279.5	474.1	690.2
Net Debt ¹	11,878	12,174	12,982	12,625	12,225	12,474	12,920	13,169
Reference price ²	51.12	45.05	49.84	58.89	77.38	87.03	87.03	87.03
Nbr of stocks (in thousands)	399,176	399,718	402,104	419,508	469,733	512,946	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WELLTOWER INC.	79.5x	12.65x	34.09x	1.37%	168B
VENTAS, INC.	159.33x	8.16x	22.44x	2.4%	44.64B
OMEGA HEALTHCARE INVESTORS, INC.	18.65x	16.66x	15.13x	5.78%	14.19B
HEALTHPEAK PROPERTIES, INC.	48.41x	7.7x	13.74x	6.04%	14.29B
AMERICAN HEALTHCARE REIT, INC.	86.29x	4.31x	23.36x	1.94%	12.09B
CARETRUST REIT, INC.	24.54x	16.09x	17.83x	4.16%	8.9B
AEDIFICA	7.94x	15.31x	18.31x	6.37%	6.3B
HEALTHCARE REALTY TRUST INCORPORATED	-177.04x	9.14x	15.2x	5.26%	6.26B
SABRA HEALTH CARE REIT, INC.	40.75x	8.19x	14.76x	6.09%	5.08B
Average	32.04x	10.91x	19.43x	4.38%	31.06B
Weighted average by Cap.	78.05x	11.53x	28.12x	2.4%