Welltower Inc
NYSE:WELL

Watchlist Manager
Welltower Inc Logo
Welltower Inc
NYSE:WELL
Watchlist
Price: 200.96 USD 0.04%
Market Cap: 134.4B USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+75%
5Y
+109%
10Y
+168%
Operating Income
+
3Y
+114%
5Y
+90%
10Y
+35%
Net Income
+
3Y
+372%
5Y
-8%
10Y
+10%

Earnings Waterfall
Welltower Inc

Revenue
9.9B USD
Cost of Revenue
-5.9B USD
Gross Profit
4B USD
Operating Expenses
-2.4B USD
Operating Income
1.6B USD
Other Expenses
-665.7m USD
Net Income
960.4m USD

Income Statement
Welltower Inc

Rotate your device to view
Income Statement
Currency: USD
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
28
32
34
36
38
41
44
47
46
60
64
67
66
69
72
75
75
82
85
88
88
99
109
121
110
117
119
115
111
122
114
108
89
91
101
116
134
161
205
241
291
330
341
356
362
382
401
425
458
470
482
484
481
481
479
482
492
504
518
526
521
507
491
484
485
489
494
509
527
549
569
568
556
552
537
525
514
496
492
489
490
488
494
511
530
552
577
594
608
611
592
574
574
572
580
603
Revenue
121
N/A
133
+10%
138
+4%
145
+5%
150
+4%
162
+8%
171
+6%
180
+5%
184
+2%
214
+16%
224
+5%
233
+4%
230
-1%
245
+6%
253
+3%
263
+4%
265
+0%
284
+7%
296
+4%
304
+3%
288
-5%
344
+19%
379
+10%
414
+9%
359
-13%
370
+3%
387
+5%
408
+5%
448
+10%
541
+21%
547
+1%
546
0%
485
-11%
490
+1%
509
+4%
542
+6%
579
+7%
672
+16%
883
+31%
1 058
+20%
1 313
+24%
1 505
+15%
1 578
+5%
1 701
+8%
1 805
+6%
2 018
+12%
2 258
+12%
2 580
+14%
2 881
+12%
3 053
+6%
3 201
+5%
3 264
+2%
3 344
+2%
3 436
+3%
3 567
+4%
3 698
+4%
3 860
+4%
4 013
+4%
4 132
+3%
4 232
+2%
4 281
+1%
4 296
+0%
4 278
0%
4 291
+0%
4 317
+1%
4 351
+1%
4 419
+2%
4 564
+3%
4 700
+3%
4 876
+4%
5 070
+4%
5 100
+1%
5 121
+0%
5 108
0%
4 976
-3%
4 747
-5%
4 606
-3%
4 399
-4%
4 352
-1%
4 555
+5%
4 742
+4%
5 086
+7%
5 417
+7%
5 651
+4%
5 861
+4%
6 026
+3%
6 219
+3%
6 407
+3%
6 638
+4%
6 937
+5%
7 096
+2%
7 490
+6%
7 991
+7%
8 554
+7%
9 278
+8%
9 908
+7%
Gross Profit
Cost of Revenue
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(1)
(12)
(21)
(27)
(32)
(33)
(34)
(38)
(40)
(43)
(44)
(45)
(43)
(43)
(44)
(51)
(78)
(128)
(216)
(299)
(375)
(443)
(480)
(522)
(568)
(692)
(834)
(1 031)
(1 207)
(1 295)
(1 361)
(1 374)
(1 403)
(1 438)
(1 493)
(1 547)
(1 622)
(1 695)
(1 756)
(1 821)
(1 877)
(1 938)
(1 981)
(2 031)
(2 084)
(2 130)
(2 197)
(2 330)
(2 433)
(2 538)
(2 661)
(2 653)
(2 657)
(2 669)
(2 630)
(2 608)
(2 566)
(2 503)
(2 485)
(2 558)
(2 744)
(2 960)
(3 171)
(3 375)
(3 530)
(3 633)
(3 738)
(3 822)
(3 920)
(4 060)
(4 212)
(4 429)
(4 782)
(5 130)
(5 515)
(5 860)
Gross Profit
119
N/A
131
+10%
136
+4%
143
+5%
148
+4%
160
+8%
169
+6%
178
+5%
181
+2%
210
+16%
221
+5%
230
+4%
227
-1%
239
+5%
248
+4%
260
+5%
262
+1%
281
+7%
294
+5%
301
+3%
287
-5%
331
+15%
358
+8%
387
+8%
326
-16%
337
+3%
353
+5%
370
+5%
408
+10%
498
+22%
503
+1%
500
-1%
443
-11%
446
+1%
465
+4%
491
+6%
501
+2%
544
+9%
668
+23%
759
+14%
938
+24%
1 062
+13%
1 099
+3%
1 180
+7%
1 237
+5%
1 326
+7%
1 425
+7%
1 549
+9%
1 674
+8%
1 757
+5%
1 839
+5%
1 890
+3%
1 940
+3%
1 998
+3%
2 074
+4%
2 152
+4%
2 238
+4%
2 317
+4%
2 376
+3%
2 411
+1%
2 404
0%
2 359
-2%
2 298
-3%
2 260
-2%
2 233
-1%
2 221
-1%
2 222
+0%
2 233
+1%
2 267
+2%
2 338
+3%
2 409
+3%
2 446
+2%
2 464
+1%
2 439
-1%
2 346
-4%
2 139
-9%
2 040
-5%
1 896
-7%
1 866
-2%
1 997
+7%
1 998
+0%
2 126
+6%
2 247
+6%
2 276
+1%
2 331
+2%
2 393
+3%
2 480
+4%
2 585
+4%
2 718
+5%
2 877
+6%
2 884
+0%
3 061
+6%
3 209
+5%
3 425
+7%
3 763
+10%
4 048
+8%
Operating Income
Operating Expenses
(35)
(40)
(42)
(45)
(46)
(52)
(55)
(57)
(61)
(73)
(79)
(80)
(79)
(88)
(110)
(112)
(88)
(119)
(104)
(108)
(109)
(129)
(144)
(161)
(138)
(137)
(140)
(143)
(166)
(200)
(202)
(203)
(203)
(205)
(212)
(253)
(249)
(279)
(348)
(383)
(466)
(534)
(559)
(615)
(631)
(694)
(765)
(856)
(976)
(1 031)
(1 075)
(1 047)
(997)
(955)
(947)
(948)
(1 020)
(1 070)
(1 082)
(1 094)
(1 079)
(1 075)
(1 070)
(1 174)
(1 284)
(1 279)
(1 294)
(1 295)
(1 190)
(1 240)
(1 274)
(1 229)
(1 258)
(1 274)
(1 289)
(1 282)
(1 363)
(1 325)
(1 294)
(1 319)
(1 244)
(1 345)
(1 437)
(1 517)
(1 602)
(1 643)
(1 660)
(1 682)
(1 726)
(1 752)
(1 844)
(1 923)
(2 043)
(2 188)
(2 290)
(2 422)
Selling, General & Administrative
(9)
(9)
(10)
(10)
(11)
(11)
(12)
(12)
(14)
(15)
(16)
(16)
(17)
(19)
(19)
(20)
(17)
(19)
(20)
(21)
(27)
(31)
(35)
(39)
(37)
(40)
(41)
(43)
(47)
(52)
(53)
(53)
(73)
(72)
(73)
(103)
(84)
(85)
(93)
(73)
(79)
(89)
(95)
(126)
(124)
(124)
(122)
(100)
(110)
(116)
(144)
(146)
(143)
(145)
(132)
(138)
(147)
(158)
(159)
(159)
(165)
(151)
(144)
(137)
(185)
(188)
(188)
(187)
(126)
(154)
(162)
(168)
(170)
(158)
(159)
(163)
(246)
(234)
(235)
(255)
(157)
(184)
(183)
(165)
(183)
(191)
(201)
(216)
(211)
(220)
(235)
(267)
(288)
(313)
(334)
(335)
Depreciation & Amortization
(26)
(30)
(32)
(34)
(35)
(39)
(42)
(45)
(47)
(56)
(60)
(64)
(62)
(69)
(72)
(74)
(71)
(78)
(82)
(84)
(82)
(98)
(109)
(122)
(100)
(101)
(103)
(105)
(118)
(147)
(149)
(150)
(130)
(132)
(139)
(150)
(165)
(193)
(254)
(311)
(386)
(445)
(464)
(489)
(506)
(570)
(643)
(757)
(866)
(914)
(931)
(891)
(844)
(800)
(794)
(799)
(826)
(866)
(884)
(896)
(901)
(901)
(899)
(911)
(922)
(922)
(933)
(946)
(950)
(968)
(982)
(1 014)
(1 035)
(1 066)
(1 083)
(1 066)
(1 047)
(1 016)
(992)
(1 004)
(1 046)
(1 104)
(1 174)
(1 259)
(1 317)
(1 353)
(1 384)
(1 369)
(1 407)
(1 432)
(1 472)
(1 537)
(1 638)
(1 758)
(1 871)
(1 977)
Other Operating Expenses
0
0
0
0
0
(3)
0
0
0
(3)
(2)
0
0
0
(19)
(18)
0
(21)
(3)
(3)
0
0
0
0
0
4
4
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(10)
(10)
(10)
(21)
(11)
(46)
(46)
(39)
(39)
(12)
(24)
(27)
(126)
(178)
(170)
(174)
(163)
(113)
(118)
(130)
(47)
(53)
(50)
(48)
(53)
(70)
(75)
(67)
(59)
(42)
(57)
(80)
(92)
(102)
(98)
(74)
(97)
(108)
(100)
(137)
(119)
(117)
(117)
(85)
(110)
Operating Income
84
N/A
91
+8%
94
+3%
98
+4%
102
+5%
107
+5%
114
+6%
121
+6%
121
0%
137
+14%
142
+4%
150
+5%
148
-1%
153
+3%
140
-9%
149
+7%
174
+17%
162
-6%
189
+17%
193
+2%
178
-8%
203
+14%
214
+6%
226
+6%
189
-17%
200
+6%
213
+7%
227
+7%
242
+7%
299
+23%
302
+1%
298
-1%
240
-20%
242
+1%
252
+4%
237
-6%
251
+6%
265
+6%
320
+21%
376
+18%
472
+26%
529
+12%
539
+2%
565
+5%
606
+7%
632
+4%
659
+4%
692
+5%
698
+1%
727
+4%
765
+5%
843
+10%
943
+12%
1 042
+11%
1 127
+8%
1 204
+7%
1 218
+1%
1 247
+2%
1 294
+4%
1 317
+2%
1 325
+1%
1 284
-3%
1 228
-4%
1 086
-12%
948
-13%
942
-1%
927
-2%
938
+1%
1 078
+15%
1 098
+2%
1 135
+3%
1 217
+7%
1 206
-1%
1 165
-3%
1 057
-9%
857
-19%
677
-21%
571
-16%
572
+0%
678
+19%
754
+11%
781
+4%
809
+4%
759
-6%
729
-4%
750
+3%
821
+9%
903
+10%
992
+10%
1 124
+13%
1 039
-8%
1 137
+9%
1 166
+3%
1 236
+6%
1 473
+19%
1 626
+10%
Pre-Tax Income
Interest Income Expense
(28)
(32)
(34)
(36)
(38)
(41)
(44)
(47)
(46)
(60)
(64)
(67)
(66)
(69)
(72)
(75)
(75)
(82)
(85)
(88)
(88)
(99)
(109)
(121)
(110)
(117)
(119)
(117)
(134)
(146)
(138)
(130)
(89)
(91)
(101)
(116)
(134)
(161)
(205)
(241)
(291)
(330)
(338)
(354)
(360)
(382)
(400)
(429)
(463)
(473)
(487)
(485)
(480)
(421)
(419)
(421)
(434)
(504)
(518)
(524)
(519)
(506)
(490)
(486)
(487)
(483)
(480)
(504)
(523)
(550)
(579)
(571)
(551)
(558)
(543)
(530)
(525)
(501)
(495)
(483)
(483)
(482)
(486)
(518)
(538)
(559)
(586)
(599)
(606)
(605)
(579)
(548)
(546)
(544)
(557)
(622)
Non-Reccuring Items
(0)
0
0
0
(3)
0
0
(2)
(3)
0
0
(3)
(0)
0
0
0
(21)
0
0
0
0
0
0
0
1
2
2
3
2
2
2
(25)
(25)
(53)
(60)
(64)
(81)
(91)
(97)
(74)
(69)
(39)
(54)
(56)
(61)
(121)
(120)
(131)
(132)
(68)
(47)
(44)
(79)
(144)
(168)
(162)
(148)
(104)
(78)
(98)
(97)
(117)
(131)
(102)
(162)
(159)
(145)
(156)
(132)
(108)
(113)
(186)
(112)
(124)
(190)
(162)
(183)
(174)
(178)
(123)
(101)
(82)
(3)
(6)
(18)
(31)
(31)
(34)
(36)
(67)
(70)
(86)
(95)
(110)
(126)
(105)
Pre-Tax Income
56
N/A
59
+7%
60
+1%
62
+3%
61
0%
66
+8%
70
+5%
71
+2%
72
+0%
77
+8%
78
+1%
79
+1%
82
+4%
84
+2%
68
-19%
74
+8%
77
+5%
81
+4%
104
+29%
105
+1%
90
-14%
103
+15%
105
+2%
105
0%
80
-24%
86
+7%
97
+13%
113
+17%
110
-3%
155
+41%
166
+7%
143
-14%
125
-13%
99
-21%
91
-8%
57
-38%
37
-36%
13
-63%
17
+31%
62
+253%
112
+82%
160
+42%
147
-8%
155
+6%
186
+20%
129
-31%
139
+8%
133
-5%
102
-23%
187
+82%
230
+24%
314
+36%
384
+22%
477
+24%
540
+13%
621
+15%
636
+3%
639
+0%
699
+9%
696
0%
709
+2%
661
-7%
607
-8%
498
-18%
300
-40%
300
+0%
302
+1%
278
-8%
423
+52%
440
+4%
444
+1%
461
+4%
543
+18%
482
-11%
324
-33%
164
-49%
(32)
N/A
(103)
-227%
(101)
+3%
72
N/A
171
+138%
217
+27%
320
+47%
235
-27%
173
-26%
160
-7%
203
+27%
269
+32%
350
+30%
453
+29%
391
-14%
503
+29%
524
+4%
582
+11%
790
+36%
899
+14%
Net Income
Tax Provision
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
0
(0)
(1)
(2)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(3)
(4)
(5)
(8)
(9)
(9)
(11)
(7)
(7)
(7)
6
1
4
(2)
(9)
(6)
(5)
3
(0)
19
15
23
22
(20)
(19)
(32)
(33)
(9)
(9)
(7)
(9)
(3)
(6)
(7)
(5)
(10)
(8)
(4)
(7)
(9)
(10)
(15)
(13)
(7)
(5)
(6)
(7)
(6)
(10)
(7)
2
(3)
9
9
2
Income from Continuing Operations
56
59
60
62
61
66
70
71
72
77
78
79
82
84
68
74
77
81
104
105
90
103
105
105
79
84
95
112
109
155
166
143
125
98
91
56
36
13
17
61
111
157
143
151
178
120
130
122
95
180
223
320
385
480
538
612
630
634
702
696
728
676
630
520
279
281
271
246
415
431
437
452
540
476
317
160
(42)
(112)
(105)
65
162
208
305
222
166
155
198
262
344
443
384
505
522
591
799
901
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
(0)
(0)
(0)
(0)
0
(0)
0
1
(0)
0
1
2
5
6
6
4
2
1
1
5
7
8
7
4
(0)
(4)
(5)
(6)
(5)
(3)
(0)
(3)
(4)
(5)
(9)
(9)
(18)
(21)
(19)
(24)
(25)
(32)
(44)
(93)
(98)
(105)
(73)
(84)
(60)
(42)
(81)
(22)
(38)
(42)
(28)
(21)
(19)
(18)
(16)
(19)
(18)
(20)
(22)
(22)
(21)
(16)
(13)
(7)
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
3
4
7
7
7
6
6
6
6
4
2
3
(4)
(3)
(8)
(16)
(22)
(24)
(27)
(35)
(26)
(26)
(22)
(13)
(12)
(11)
(10)
(30)
(32)
(27)
(83)
(62)
(57)
(60)
(1)
(7)
(18)
(15)
42
48
58
49
(8)
9
(1)
(11)
(23)
(39)
(38)
(29)
(21)
(25)
(59)
(56)
(53)
(54)
(9)
(9)
(0)
9
(4)
(12)
Net Income (Common)
47
N/A
48
+1%
49
+4%
53
+7%
55
+5%
59
+7%
62
+5%
66
+6%
71
+7%
73
+3%
75
+3%
74
-2%
73
-2%
72
-1%
51
-29%
52
+2%
63
+21%
65
+3%
89
+38%
90
+2%
81
-10%
85
+5%
88
+3%
91
+3%
113
+24%
71
-37%
201
+182%
230
+14%
260
+13%
292
+12%
196
-33%
161
-18%
171
+6%
136
-21%
122
-10%
99
-19%
107
+8%
104
-2%
129
+23%
170
+32%
157
-7%
173
+10%
158
-9%
159
+0%
222
+40%
238
+7%
174
-27%
158
-10%
79
-50%
74
-6%
154
+109%
270
+75%
447
+66%
588
+32%
828
+41%
874
+6%
818
-6%
777
-5%
659
-15%
812
+23%
1 012
+25%
1 176
+16%
1 169
-1%
908
-22%
464
-49%
589
+27%
555
-6%
545
-2%
758
+39%
601
-21%
584
-3%
1 110
+90%
1 232
+11%
1 262
+2%
1 304
+3%
1 039
-20%
979
-6%
740
-24%
587
-21%
441
-25%
336
-24%
327
-3%
390
+19%
204
-48%
141
-31%
105
-26%
118
+13%
252
+114%
340
+35%
442
+30%
593
+34%
916
+54%
952
+4%
1 082
+14%
1 130
+4%
960
-15%
EPS (Diluted)
1.51
N/A
1.43
-5%
1.46
+2%
1.41
-3%
1.47
+4%
1.45
-1%
1.6
+10%
1.47
-8%
1.6
+9%
1.44
-10%
1.44
N/A
1.44
N/A
1.39
-3%
1.34
-4%
0.94
-30%
1.01
+7%
1.15
+14%
1.1
-4%
1.46
+33%
1.29
-12%
1.31
+2%
1.15
-12%
1.09
-5%
1.22
+12%
1.42
+16%
0.82
-42%
2.23
+172%
2.92
+31%
2.75
-6%
2.68
-3%
1.79
-33%
1.33
-26%
1.49
+12%
1.1
-26%
0.98
-11%
0.92
-6%
0.83
-10%
0.67
-19%
0.74
+10%
1.05
+42%
0.9
-14%
0.85
-6%
0.65
-24%
0.7
+8%
0.98
+40%
0.88
-10%
0.59
-33%
0.54
-8%
0.28
-48%
0.24
-14%
0.47
+96%
0.86
+83%
1.45
+69%
1.73
+19%
2.35
+36%
2.47
+5%
2.34
-5%
2.18
-7%
1.83
-16%
2.24
+22%
2.81
+25%
3.22
+15%
3.09
-4%
2.44
-21%
1.25
-49%
1.57
+26%
1.48
-6%
1.45
-2%
2.02
+39%
1.52
-25%
1.43
-6%
2.72
+90%
3.05
+12%
3.06
+0%
3.11
+2%
2.49
-20%
2.35
-6%
1.76
-25%
1.4
-20%
1.02
-27%
0.78
-24%
0.72
-8%
0.85
+18%
0.43
-49%
0.3
-30%
0.23
-23%
0.24
+4%
0.48
+100%
0.65
+35%
0.76
+17%
0.98
+29%
1.48
+51%
1.56
+5%
1.65
+6%
1.69
+2%
1.4
-17%

See Also

Summary
WELL intrinsic value, competitors valuation, and company profile.
DCF Valuation
WELL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WELL stock valuation using valuation multiples.
Wall Street Estimates
WELL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WELL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.