What Is VTR Fair Value?
Ventas (VTR) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Ventas (VTR) has a composite fair value estimate of $154.73 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $91.81, suggesting the stock is undervalued by 68.5%.
Data as of August 29, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$154.73
vs. current price of $91.81(+68.5%)
How Is VTR Fair Value Calculated?
Four independent models estimate what VTR is worth. Each uses different inputs and assumptions. The composite blends them by weight.
VTR Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$266.51
+190.3%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$223.64
+143.6%Undervalued
Inputs used
VTR Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$19.80
-78.4%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$25.99
-71.7%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $91.81 is 190.3% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.86B | $1.73B |
| Year 2 | $2.32B | $2.01B |
| Year 3 | $2.90B | $2.34B |
| Year 4 | $3.63B | $2.71B |
| Year 5 | $4.54B | $3.16B |
| Year 6 | $5.67B | $3.67B |
| Year 7 | $7.09B | $4.26B |
| Year 8 | $8.86B | $4.96B |
| Year 9 | $11.08B | $5.76B |
| Year 10 | $13.85B | $6.70B |
| Terminal Value | $281.81B | $136.27B |
What Are VTR's Key Financial Metrics?
Earnings & Growth
Current Price
$91.81
EPS (TTM)
$0.54
Forward P/E
100.3
Profit Margin
4.1%
Cash & Balance Sheet
Free Cash Flow
1.5B
EBITDA
2.4B
Book Value
$28.56
Total Debt
12.9B
What Do Analysts Say About VTR?
Low
$86.00
Average
$100.45
High
$113.00
Upside
+9.4%
VTR Fair Value FAQ
What is the fair value of VTR?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), VTR's estimated fair value is $154.73. The stock is currently trading at $91.81, which makes it undervalued by our analysis.
How is VTR's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is VTR overvalued or undervalued?
Based on our analysis, VTR is undervalued. The current price of $91.81 is 68.5% below our estimated fair value of $154.73.
What do Wall Street analysts say about VTR?
22 analysts cover Ventas with a consensus rating of "Buy." The average price target is $100.45, ranging from $86.00 to $113.00. This implies 9.4% upside from the current price.