What Is VTR Fair Value?
Ventas (VTR) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Ventas (VTR) has a composite fair value estimate of $159.20 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $92.29, suggesting the stock is undervalued by 72.5%.
Data as of July 16, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$159.20
vs. current price of $92.29(+72.5%)
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 →
$284.89
+208.7%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 →
$214.96
+132.9%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 →
$18.03
-80.5%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.
$20.55
-77.7%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 $92.29 is 208.7% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.85B | $1.72B |
| Year 2 | $2.32B | $2.01B |
| Year 3 | $2.90B | $2.33B |
| Year 4 | $3.62B | $2.71B |
| Year 5 | $4.53B | $3.16B |
| Year 6 | $5.66B | $3.67B |
| Year 7 | $7.07B | $4.27B |
| Year 8 | $8.84B | $4.96B |
| Year 9 | $11.05B | $5.77B |
| Year 10 | $13.81B | $6.71B |
| Terminal Value | $284.26B | $138.17B |
What Are VTR's Key Financial Metrics?
Earnings & Growth
Current Price
$92.29
EPS (TTM)
$0.55
Forward P/E
109.0
Profit Margin
4.3%
Cash & Balance Sheet
Free Cash Flow
1.5B
EBITDA
2.3B
Book Value
$27.00
Total Debt
12.7B
What Do Analysts Say About VTR?
Low
$86.00
Average
$97.82
High
$110.00
Upside
+6.0%
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 $159.20. The stock is currently trading at $92.29, 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 $92.29 is 72.5% below our estimated fair value of $159.20.
What do Wall Street analysts say about VTR?
22 analysts cover Ventas with a consensus rating of "Buy." The average price target is $97.82, ranging from $86.00 to $110.00. This implies 6.0% upside from the current price.