investorscraft@gmail.com

Intrinsic ValueWelltower Inc. (0LUS.L)

Previous Close£187.18
Intrinsic Value
Upside potential
Previous Close
£187.18

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

Welltower Inc. is a leading real estate investment trust (REIT) specializing in health care infrastructure, with a focus on seniors housing, post-acute care communities, and outpatient medical properties. The company operates in high-growth markets across the U.S., Canada, and the U.K., partnering with top-tier operators to fund and scale innovative care delivery models. Its diversified portfolio is strategically positioned to capitalize on aging demographics and increasing demand for wellness-focused real estate solutions. Welltower’s revenue model is anchored in long-term triple-net leases, management agreements, and rental income, providing stable cash flows. The REIT’s emphasis on premium locations and partnerships with leading health care providers strengthens its competitive positioning. As a sector leader, Welltower benefits from scale advantages, operational expertise, and a disciplined capital allocation strategy, reinforcing its resilience in evolving health care markets.

Revenue Profitability And Efficiency

Welltower reported FY revenue of $7.85 billion, supported by its diversified health care real estate portfolio. Net income stood at $951.7 million, with diluted EPS of $1.57, reflecting steady profitability. Operating cash flow was robust at $2.26 billion, underscoring efficient property-level performance. The absence of capital expenditures suggests a focus on optimizing existing assets rather than heavy reinvestment.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with stable cash flows from long-term leases and management contracts. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. Welltower’s focus on high-quality properties in key markets enhances returns, while its scalable platform supports margin stability.

Balance Sheet And Financial Health

Welltower maintains a solid balance sheet, with $3.51 billion in cash and equivalents against $16.76 billion in total debt. The REIT’s liquidity position is healthy, supported by strong cash flow generation. Its leverage appears manageable given the defensive nature of its asset class and long-term lease structures.

Growth Trends And Dividend Policy

The company benefits from secular tailwinds, including aging populations and rising health care demand. Welltower’s dividend policy is attractive, with a dividend per share of $2.68, reflecting its commitment to shareholder returns. Growth is driven by strategic acquisitions, development partnerships, and organic rent escalations in its existing portfolio.

Valuation And Market Expectations

With a market capitalization of $97.45 billion and a beta of 0.926, Welltower is perceived as a relatively stable investment within the REIT sector. The market appears to price in steady growth, supported by demographic trends and the company’s premium asset positioning.

Strategic Advantages And Outlook

Welltower’s strategic advantages include its scale, premium property locations, and partnerships with leading health care operators. The outlook remains positive, with long-term demand drivers intact. The company is well-positioned to navigate sector dynamics while delivering consistent returns to investors.

Sources

Company filings, NYSE disclosures, and investor presentations

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