Skip to content

Ventas, Inc. (VTR) — WACC Analysis

WACC Breakdown

Ventas, Inc. (VTR) has a weighted average cost of capital (WACC) of 6.8%. The cost of equity is 7.6%, derived from a beta of 0.51 and a risk-free rate of 4.7%. The after-tax cost of debt is 3.8%. The capital structure is 78.2% equity and 21.8% debt.

Interpretation

A WACC of 6.8% suggests that the market views Ventas, Inc. as relatively low-risk, with a lower cost of financing.

Investors can compare VTR's WACC of 6.8% against industry peers to gauge its relative financing costs. A beta of 0.51 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

VTR WACC: 6.76% for Ventas, Inc.

Current inputs imply a 7.58% cost of equity and a 4.82% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Ventas, Inc. Common Stock (VTR) WACC Results
Weighted Average Cost of Capital
6.76%
Cost of Equity
7.58%
Risk-Free Rate4.73%
Beta0.51
Market Risk Premium4.23%
Cost of Debt
3.81%
Pre-Tax Cost of Debt4.82%
Tax Rate21.00%
Tax Shield1.01%
Capital Structure
Equity: 78.20%($46.77B)
Debt: 21.80%($13.03B)
Equity Component
5.93%
78.20% × 7.58%
Debt Component
0.83%
21.80% × 3.81%

Ventas, Inc. (VTR) WACC in context

Ventas, Inc. (VTR) currently screens with an estimated WACC of 6.76%. That blends a 7.58% cost of equity, a 4.82% pre-tax cost of debt, and a 78.20% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What VTR WACC implies

A 6.76% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates VTR

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.51 and equity accounts for 78.20% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.