Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
WE WELL WELLTOWER INC. FY ended Feb 06, 2026 | $238.07 | $168.06B | $186.52B | $10.84B | $1.53B | $961.84M | 171.27x | 15.51x | 121.57x |
MP MPW MEDICAL PROPERTIES TRUST INC FY ended Feb 23, 2026 | — | — | — | $972.02M | $271.93M | -$277.05M | — | — | — |
AR ARE ALEXANDRIA REAL ESTATE EQUITIES, INC. FY ended Jan 15, 2026 | $51.57 | $8.99B | $22.78B | $3.03B | -$1.20B | -$1.43B | -6.11x | 2.97x | — |
NH NHI NATIONAL HEALTH INVESTORS INC FY ended Feb 20, 2026 | $72.03 | $3.54B | $4.76B | $375.63M | $271.13M | $142.18M | 23.85x | 9.42x | 14.59x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 68.18x | 2/4 | $17.01B | $66.57 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 9.30x | 3/4 | $7.20B | $28.19 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 63.00x | 3/4 | $9.80B | $38.38 | Included in the active peer mix. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
WE WELL WELLTOWER INC. FY ended Feb 06, 2026 | $238.07 | $168.06B | $186.52B | $10.84B | $1.53B | $961.84M | 171.27x | 15.51x | 121.57x |
MP MPW MEDICAL PROPERTIES TRUST INC FY ended Feb 23, 2026 | — | — | — | $972.02M | $271.93M | -$277.05M | — | — | — |
AR ARE ALEXANDRIA REAL ESTATE EQUITIES, INC. FY ended Jan 15, 2026 | $51.57 | $8.99B | $22.78B | $3.03B | -$1.20B | -$1.43B | -6.11x | 2.97x | — |
NH NHI NATIONAL HEALTH INVESTORS INC FY ended Feb 20, 2026 | $72.03 | $3.54B | $4.76B | $375.63M | $271.13M | $142.18M | 23.85x | 9.42x | 14.59x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 68.18x | 2/4 | $17.01B | $66.57 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 9.30x | 3/4 | $7.20B | $28.19 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 63.00x | 3/4 | $9.80B | $38.38 | Included in the active peer mix. |
