Welltower Inc. logo

Welltower Inc.

WELL | NYSE
Chart Builder DCF Calculator
$230.05
-$3.56 (-1.52%)
Sep 25, 2026, 12:50 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
1.62B 1.46B 961.84M 967.82M 1.15B 1.1B 972.86M 933.02M 600.49M 452.12M 353.61M 271.5M 134.12M 123.45M 160.57M 224.96M 417.95M 368.04M 374.48M 463.56M 668.21M 781.66M
Depreciation & Amortization
2.5B 2.27B 2.14B 2.02B 1.91B 1.8B 1.68B 2.44B 2.37B 2.32B 2.29B 1.4B 1.41B 1.38B 1.34B 1.28B 1.18B 1.11B 1.05B 1.01B 996.91M 1.02B
Stock-Based Compensation
1.56B 1.56B 1.56B 61.71M 86.03M 81.12M 75.67M 70.73M 39.64M 39.79M 37.2M 35.47M 32.64M 28.16M 26.15M 22.4M 20.95M 19.68M 17.81M 22.25M 24.28M 26.81M
Other Working Capital
5.18M -171.13M -83.91M -88.45M -115.65M -49.15M 26.54M -39.57M -17.32M -104.72M -79.8M 50.3M 34.24M 69.77M 50.86M 75.88M 66.22M 58.54M 77.55M 80.25M 18.99M 48.39M
Other Non-Cash Items
-2.31B -1.94B -1.49B -51.33M -350.2M -429.54M -429.7M -1.32B -1.09B -1.04B -1.01B -142.17M -77.59M -43.97M -59.74M -84.4M -187.86M -140.96M -81.89M -67.3M 143.94M 92.94M
Deferred Income Tax
-61.98M n/a n/a n/a n/a n/a n/a -4.77M -184K 3.32M 3.32M 12.18M 10.85M 10.41M 5.4M 7.19M -1.01M -1.85M -43.69M -124.76M -536.53M -614.28M
Change in Working Capital
-173.15M -393.67M -280.78M -207.91M -187.11M -106.29M -42.04M -52.95M -94.62M -150.06M -76.41M -92.56M -111.13M -114.28M -140.58M -87.24M -79.24M -62.99M -44.56M -57.4M -104.74M -51.06M
Operating Cash Flow
3.13B 2.95B 2.88B 2.79B 2.61B 2.45B 2.26B 2.07B 1.82B 1.63B 1.6B 1.48B 1.4B 1.38B 1.33B 1.36B 1.36B 1.3B 1.28B 1.25B 1.19B 1.26B
Capital Expenditures
-13.63M -410.58M -33.8M -40.48M -50M -55.83M -58.12M -58.5M -56.78M -54.17M -50.7M -45.91M -40.83M -35.35M -30.49M -26.05M -21.86M -20.34M -19.35M -18.27M -17.54M -17.22M
Cash Acquisitions
-12.32B -13.48B -14.41B -6.25B -6.24B -5.66B -3.79B -4.45B -4.03B -3.55B -3.9B -1.47B -1.66B -2.61B -2.81B -4.15B -5.36B -4.7B -4.19B -3.34B -1.3B -990.09M
Purchase of Investments
-1.39B -1.4B -76.64M -103.1M -91.27M -108.5M -61.03M -576.58M -1.13B -1.49B -1.95B -1.76B -1.53B -1.57B -1.1B -772.88M -431.75M -1.1B -1.31B -1.29B -1.29B -220.2M
Sales Maturities Of Investments
737.93M 737.93M 37.83M 47.21M 51.29M 57.01M 20.09M 10.71M 110.58M 116.05M 152.39M 251.38M 175.25M 267.88M 230.63M 136.84M 108.32M 425.32M 703.04M 702.07M 706.74M 290.45M
Other Investing Acitivies
222.16M 5.27B 3.97B -921.44M -756.7M -1.19B -1.63B -1.42B -1.17B -415.05M 4.88M 38M 109.38M 116.68M 84.81M 84.18M 398.54M 291.67M 294.91M 977.27M 1.9B 3B
Investing Cash Flow
-13.16B -9.29B -10.51B -7.26B -7.08B -6.96B -5.51B -6.45B -6.24B -5.36B -5.71B -2.98B -2.94B -3.83B -3.7B -4.81B -5.4B -5.19B -4.52B -2.97B 614K 2.06B
Debt Repayment
1.65B 1.58B 2.61B 770.77M 737.74M 712.12M -635.06M -986.53M -2.21B -1.15B 655.04M 185.98M 802.13M 285.92M 371.3M 1.61B 1.6B 73.45M 320.76M -290.45M -1.32B 187.04M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -7.66M
Dividend Paid
-1.53B -1.97B -1.88B -1.79B -1.7B -1.63B -1.55B -1.47B -1.38B -1.31B -1.26B -1.22B -1.19B -1.16B -1.13B -1.1B -1.08B -1.05B -1.04B -1.03B -1.02B -1.02B
Other Financial Acitivies
1B -575.66M -633.02M -417.91M -407.85M -443.41M -330.1M -102.74M -127.79M 3.47M 44.06M 54.73M 128.93M 69.86M -146.35M -145.84M -171.14M -216.1M -65.39M -126.19M -250.53M -324.58M
Financial Cash Flow
7.61B 7.49B 9B 7.56B 5.99B 5.63B 4.91B 5.45B 4.98B 5.56B 5.45B 3.77B 3.39B 2.73B 2.76B 3.53B 3.69B 1.7B 1.57B -75.74M -2.22B -1.16B
Net Cash Flow
-2.43B 1.21B 1.5B 3.16B 1.66B 1.13B 1.64B 1.1B 564.53M 1.84B 1.35B 2.26B 1.86B 271.75M 375.54M 62.54M -366.45M -2.19B -1.67B -1.79B -1.02B 2.17B
Free Cash Flow
3.12B 2.54B 2.85B 2.75B 2.56B 2.39B 2.2B 2.01B 1.77B 1.58B 1.55B 1.44B 1.36B 1.34B 1.3B 1.33B 1.33B 1.28B 1.26B 1.23B 1.17B 1.24B
Adj. Free Cash Flow
1.56B 984.09M 1.29B 2.68B 2.48B 2.31B 2.12B 1.94B 1.73B 1.54B 1.51B 1.4B 1.33B 1.32B 1.27B 1.31B 1.31B 1.26B 1.24B 1.21B 1.15B 1.21B
Maintenance CapEx
-776.61M -388.31M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -4.86M -9.36M -13.6M -17.54M -17.22M
Growth CapEx
762.98M -22.28M -33.8M -40.48M -50M -55.83M -58.12M -58.5M -56.78M -54.17M -50.7M -45.91M -40.83M -35.35M -30.49M -26.05M -21.86M -15.47M -9.99M -4.67M n/a n/a
Owner Earnings
2.35B 2.56B 2.88B 2.79B 2.61B 2.45B 2.26B 2.07B 1.82B 1.63B 1.6B 1.48B 1.4B 1.38B 1.33B 1.36B 1.36B 1.29B 1.27B 1.23B 1.17B 1.24B

© 2026 bestshares.com. All rights reserved.