Previous Close | $155.16 |
Intrinsic Value | $4.90 |
Upside potential | -97% |
Data is not available at this time.
Welltower Inc. is a leading real estate investment trust (REIT) specializing in healthcare infrastructure, primarily focusing on senior housing, outpatient medical properties, and long-term care facilities. The company operates through a diversified portfolio of high-quality assets, generating revenue primarily through long-term leases and rental income from healthcare operators. Welltower’s strategic emphasis on demographic tailwinds—such as aging populations and increasing healthcare demand—positions it as a critical player in the healthcare real estate sector. Its properties are often mission-critical for tenants, ensuring stable occupancy and cash flow. The REIT differentiates itself through partnerships with top-tier healthcare providers, ensuring operational resilience and alignment with industry trends toward outpatient care and value-based models. Welltower’s scale and expertise allow it to capitalize on consolidation opportunities while maintaining disciplined underwriting standards.
Welltower reported $7.85 billion in revenue for FY 2024, with net income of $951.7 million, reflecting a net margin of approximately 12.1%. The company’s operating cash flow of $2.26 billion underscores its ability to convert rental income into stable liquidity. With no reported capital expenditures, Welltower demonstrates capital efficiency by focusing on asset optimization rather than heavy reinvestment.
Diluted EPS stood at $1.57, supported by disciplined cost management and high occupancy rates across its portfolio. The absence of capital expenditures highlights Welltower’s asset-light approach, relying on third-party operators for property management. This structure enhances return on invested capital while minimizing operational risks.
Welltower maintains a strong liquidity position with $3.51 billion in cash and equivalents, though total debt of $16.76 billion indicates leverage. The REIT’s ability to service debt is supported by consistent cash flow generation and access to capital markets. Its balance sheet remains investment-grade, ensuring flexibility for strategic acquisitions.
Welltower’s growth is driven by demographic demand and portfolio repositioning toward higher-margin assets. The company pays a dividend of $2.56 per share, reflecting a commitment to shareholder returns. Its payout ratio is sustainable, backed by reliable cash flows and a focus on long-term value creation.
The market values Welltower as a premium healthcare REIT, pricing in stable growth from aging demographics and healthcare expansion. Investors likely anticipate further portfolio optimization and accretive acquisitions, given the company’s track record of disciplined capital allocation.
Welltower’s competitive edge lies in its scale, tenant relationships, and focus on high-demand healthcare real estate. The outlook remains positive, supported by secular trends and operational resilience. Strategic acquisitions and partnerships are expected to drive future performance.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |