Ventas Inc
NYSE:VTR

Watchlist Manager
Ventas Inc Logo
Ventas Inc
NYSE:VTR
Watchlist
Price: 77.86 USD 0.76% Market Closed
Market Cap: 36.6B USD

Intrinsic Value

The intrinsic value of one VTR stock under the Base Case scenario is 54.2 USD. Compared to the current market price of 77.86 USD, Ventas Inc is Overvalued by 30%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

VTR Intrinsic Value
54.2 USD
Overvaluation 30%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Ventas Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about VTR?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is VTR valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Ventas Inc.

Explain Valuation
Compare VTR to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Ventas’ senior housing segment faces oversupply in certain markets and rising labor costs, which could pressure operator margins and reduce Ventas’ ability to raise rents or maintain occupancy levels, ultimately impacting NOI growth.

The company’s high leverage in a rising interest rate environment may dampen its ability to refinance existing debt affordably, squeeze cash flow, and limit Ventas’ capacity to pursue accretive acquisitions.

Ventas has significant operator concentration, especially with large tenants in senior living; if a major operator were to experience financial distress, it could disrupt rental income and cause concerns about the stability of Ventas’ cash flow.

Bull Theses

As baby boomers enter retirement, the aging demographics signal steady demand growth for senior housing and healthcare real estate, positioning Ventas to capture higher occupancy and rental rate increases over the long term.

Ventas’ diversified portfolio, which includes life science and academic medical properties, benefits from resilient demand and strong credit tenants, partially insulating the company’s fundamentals from downturns in the broader REIT sector.

With a manageable debt maturity profile and historically strong access to capital markets, Ventas is well equipped to fund acquisitions and redevelop its properties, preserving growth potential even amid short-term macroeconomic headwinds.

Show More Less
How do you feel about VTR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Ventas Inc

Current Assets 281.1m
Cash & Short-Term Investments 188.6m
Receivables 92.5m
Non-Current Assets 26.6B
Long-Term Investments 751.2m
PP&E 23.9B
Intangibles 1.1B
Other Non-Current Assets 912.1m
Current Liabilities 1.7B
Accounts Payable 1.2B
Accrued Liabilities 329.4m
Other Current Liabilities 107.3m
Non-Current Liabilities 12.6B
Long-Term Debt 12.5B
Other Non-Current Liabilities 86.5m
Efficiency

Free Cash Flow Analysis
Ventas Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Ventas Inc

Revenue
5.6B USD
Cost of Revenue
-3.2B USD
Gross Profit
2.3B USD
Operating Expenses
-1.4B USD
Operating Income
922.1m USD
Other Expenses
-684.1m USD
Net Income
238m USD
Fundamental Scores

VTR Profitability Score
Profitability Due Diligence

Ventas Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Healthy Operating Margin
ROIC is Increasing
47/100
Profitability
Score

Ventas Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

VTR Solvency Score
Solvency Due Diligence

Ventas Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Low Altman Z-Score
Short-Term Solvency
23/100
Solvency
Score

Ventas Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VTR Price Targets Summary
Ventas Inc

Wall Street analysts forecast VTR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VTR is 85.52 USD with a low forecast of 75.75 USD and a high forecast of 95.55 USD.

Lowest
Price Target
75.75 USD
3% Downside
Average
Price Target
85.52 USD
10% Upside
Highest
Price Target
95.55 USD
23% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for VTR is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

VTR Insider Trading
Buy and sell transactions by insiders

VTR News

Other Videos
What is the Intrinsic Value of one VTR stock?

The intrinsic value of one VTR stock under the Base Case scenario is 54.2 USD.

Is VTR stock undervalued or overvalued?

Compared to the current market price of 77.86 USD, Ventas Inc is Overvalued by 30%.

Back to Top