What Is WELL Fair Value?
Welltower Inc. (WELL) fair value estimate using multiple valuation models, updated daily.
As of September 16, 2026, Welltower Inc. (WELL) has a composite fair value estimate of $53.14 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $234.50, suggesting the stock is overvalued by 77.3%.
Data as of September 16, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$53.14
vs. current price of $234.50(-77.3%)
How Is WELL Fair Value Calculated?
Four independent models estimate what WELL is worth. Each uses different inputs and assumptions. The composite blends them by weight.
WELL 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 →
$51.38
-78.1%Overvalued
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 →
$57.43
-75.5%Overvalued
Inputs used
WELL 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 →
$64.68
-72.4%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.
$28.80
-87.7%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 $234.50 is 78.1% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.90B | $2.68B |
| Year 2 | $3.05B | $2.61B |
| Year 3 | $3.21B | $2.53B |
| Year 4 | $3.38B | $2.47B |
| Year 5 | $3.55B | $2.40B |
| Year 6 | $3.74B | $2.33B |
| Year 7 | $3.93B | $2.27B |
| Year 8 | $4.14B | $2.20B |
| Year 9 | $4.35B | $2.14B |
| Year 10 | $4.58B | $2.09B |
| Terminal Value | $82.57B | $37.59B |
What Are WELL's Key Financial Metrics?
Earnings & Growth
Current Price
$234.50
EPS (TTM)
$2.23
Forward P/E
73.7
Profit Margin
12.1%
Cash & Balance Sheet
Free Cash Flow
2.8B
EBITDA
3.3B
Book Value
$64.56
Total Debt
19.7B
What Do Analysts Say About WELL?
Low
$219.00
Average
$262.23
High
$292.00
Upside
+11.8%
WELL Fair Value FAQ
What is the fair value of WELL?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), WELL's estimated fair value is $53.14. The stock is currently trading at $234.50, which makes it overvalued by our analysis.
How is WELL'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 WELL overvalued or undervalued?
Based on our analysis, WELL is overvalued. The current price of $234.50 is 77.3% above our estimated fair value of $53.14.
What do Wall Street analysts say about WELL?
22 analysts cover Welltower Inc. with a consensus rating of "Buy." The average price target is $262.23, ranging from $219.00 to $292.00. This implies 11.8% upside from the current price.