|
Market Closed -
NYSE
04:03:04 12/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 89.99 USD | -0.50% |
|
-0.31% | +16.30% |
| 09-09 | Ventas, Inc. acquired Arbor Village from KKR & Co. Inc. for $24.1 million. | CI |
| 09-02 | Scotiabank Adjusts Price Target on Ventas to $95 From $93, Maintains Sector Perform Rating | MT |
Company Valuation: Ventas, Inc.
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 | 46,160 | - | - |
| Change | - | -11.75% | 11.29% | 23.27% | 47.13% | 26.99% | - | - |
| Enterprise Value (EV) 1 | 32,284 | 30,182 | 33,023 | 37,330 | 48,573 | 58,634 | 59,080 | 59,329 |
| Change | - | -6.51% | 9.41% | 13.04% | 30.12% | 20.71% | 0.76% | 0.42% |
| P/E | 393x | -375x | -498x | 310x | 143x | 165x | 98.9x | 72.9x |
| PBR | 1.88x | 1.77x | 2.13x | 2.28x | 2.93x | 3.06x | 3.3x | 3.36x |
| PEG | - | 2x | 29.9x | -1x | 1x | 217.32x | 1.5x | 2x |
| Capitalization / Revenue | 5.33x | 4.36x | 4.46x | 5.02x | 6.23x | 6.62x | 5.94x | 5.28x |
| EV / Revenue | 8.43x | 7.31x | 7.34x | 7.58x | 8.33x | 8.41x | 7.6x | 6.79x |
| EV / EBITDA | 19.5x | 17.3x | 18x | 18.7x | 21.2x | 23.1x | 20.3x | 18.4x |
| EV / EBIT | 70.3x | 55.3x | 74.8x | 50.3x | 53.1x | 65.3x | 51.7x | 41.9x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1.8 | 1.8 | 1.8 | 1.8 | 1.92 | 2.08 | 2.236 | 2.416 |
| Rate of return | 3.52% | 4% | 3.61% | 3.06% | 2.48% | 2.31% | 2.48% | 2.68% |
| 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% | 196% |
| Net sales 1 | 3,828 | 4,129 | 4,498 | 4,924 | 5,834 | 6,974 | 7,773 | 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 | 472.8 | 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 | 89.99 | 89.99 | 89.99 |
| Nbr of stocks (in thousands) | 399,176 | 399,718 | 402,104 | 419,508 | 469,733 | 512,946 | - | - |
| Announcement Date | 17/2/22 | 9/2/23 | 14/2/24 | 12/2/25 | 5/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 165.39x | 8.41x | 23.11x | 2.31% | 46.16B | |
| 80.95x | 12.99x | 35.01x | 1.33% | 170B | |
| 18.78x | 16.75x | 15.21x | 5.74% | 14.24B | |
| 48.34x | 7.7x | 13.73x | 6.05% | 14B | |
| 88.66x | 4.43x | 24x | 1.89% | 12.39B | |
| 25.34x | 16.5x | 18.31x | 4.04% | 9.13B | |
| -183.25x | 9.38x | 15.6x | 5.08% | 6.48B | |
| 7.96x | 15.32x | 18.32x | 6.36% | 6.36B | |
| 42.36x | 8.41x | 15.15x | 5.85% | 5.24B | |
| 134.2x | 7.27x | 19.1x | 3.08% | 4.76B | |
| Average | 42.87x | 10.72x | 19.75x | 4.17% | 28.86B | |
| Weighted average by Cap. | 81.02x | 11.72x | 28.67x | 2.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VTR Stock
- Valuation Ventas, Inc.
Select your edition
All financial news and data tailored to specific country editions
