investorscraft@gmail.com

Intrinsic ValueVentas, Inc. (0LO4.L)

Previous Close£76.65
Intrinsic Value
Upside potential
Previous Close
£76.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ventas, Inc. is a leading Real Estate Investment Trust (REIT) specializing in healthcare and senior living real estate, capitalizing on the growing demand driven by demographic trends. The company operates a diversified portfolio of approximately 1,200 properties, including senior housing communities, medical office buildings, and research facilities. Ventas partners with top-tier healthcare providers and developers, leveraging its scale and expertise to optimize property performance. Its hybrid model combines stable, long-term leases with growth-oriented development and redevelopment projects, ensuring resilience across economic cycles. The REIT’s focus on high-barrier-to-entry markets and mission-critical healthcare assets strengthens its competitive positioning. Ventas benefits from structural tailwinds, including an aging population and increasing healthcare expenditure, reinforcing its role as a key player in the healthcare real estate sector. By maintaining a disciplined capital allocation strategy and fostering strong operator relationships, the company sustains its leadership in a fragmented but growing industry.

Revenue Profitability And Efficiency

Ventas reported revenue of $4.92 billion, with net income of $81.2 million and diluted EPS of $0.19. Operating cash flow stood at $1.33 billion, reflecting the REIT’s ability to generate stable cash flows from its diversified property base. Capital expenditures totaled $603.8 million, indicating ongoing investments in property maintenance and development. The company’s operational efficiency is supported by its asset-light partnership model and scalable platform.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its high-quality asset portfolio and long-term tenant relationships. Ventas maintains a disciplined approach to capital deployment, balancing reinvestment in existing properties with selective acquisitions. Its ability to generate consistent cash flows supports dividend distributions while preserving financial flexibility for growth opportunities.

Balance Sheet And Financial Health

Ventas holds $897.9 million in cash and equivalents, with total debt of $13.74 billion. The REIT’s leverage is manageable given its stable cash flows and asset base. Its investment-grade credit profile provides access to diverse capital sources, ensuring liquidity for strategic initiatives and debt management.

Growth Trends And Dividend Policy

Ventas has demonstrated resilience through cycles, with growth driven by demographic trends and strategic acquisitions. The company pays a dividend of $1.83 per share, reflecting its commitment to returning capital to shareholders. Future growth is expected to be supported by organic rent escalations and targeted development projects.

Valuation And Market Expectations

With a market capitalization of $86.3 billion and a beta of 0.974, Ventas is valued as a stable, low-volatility investment. The market anticipates steady performance, given its defensive sector exposure and reliable cash flow generation.

Strategic Advantages And Outlook

Ventas benefits from its scale, sector expertise, and partnerships with leading healthcare operators. The company is well-positioned to capitalize on long-term demographic trends, with a focus on high-quality assets and disciplined capital management. Its outlook remains positive, supported by structural demand drivers and a balanced growth strategy.

Sources

Company description, financial data from public filings, and market data from Bloomberg.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount