← Back to Stock Screener← Stock Screener

ZYBERNO

Stock Report

Updated Aug 28, 2026

Ventas, Inc. (VTR)

Financial Services • NYSE

$92.89

Ventas Inc. is an American healthcare real estate investment trust (REIT) that owns and invests in senior housing, medical office buildings, hospitals, life science and research centers, and other healthcare facilities worldwide. Founded in 1998 and headquartered in Chicago, Illinois, Ventas operates a diversified portfolio of approximately 1,200 properties across the United States, Canada, and the United Kingdom through three segments: Triple-Net Leased Properties (properties leased to healthcare operating companies under long-term leases), Senior Housing Operations (senior living communities operated by third-party managers), and Office Operations (medical office buildings and life science properties). Trading on the New York Stock Exchange under ticker symbol VTR and a member of the S&P 500, Ventas partners with leading healthcare operators including Ardent Health Services, Atria Senior Living, and Brookdale Senior Living to own properties serving the aging population, focusing on medical office buildings located on or near hospital campuses, Class A life science and research facilities, senior housing communities including independent living, assisted living, memory care, and skilled nursing facilities, and critical care hospitals.

Professional Investment Analysis

ZYBERNO SCORE →

Is it a great business? Is it getting better?

28.0/100

POOR BUSINESS

Ventas, Inc. (VTR) scores 28/100 — concerning metrics indicating significant structural or financial risks.

📊 How is the Zyberno Score calculated? +

The Zyberno Score answers one question: "Is this a quality business worth owning?" It's a 0-100 investment grade that evaluates business fundamentals across four critical dimensions, based on principles from Warren Buffett, Benjamin Graham, Peter Lynch, and Charlie Munger.

The 4 Core Categories (25 points each):

1. PROFITABILITY (25 pts)

Metrics: ROE, ROIC, Net Margin, Operating Margin
Thresholds: ROE >20% excellent • ROIC >20% excellent • Net Margin >20% excellent • Operating Margin >25% excellent

2. FINANCIAL STRENGTH (25 pts)

Metrics: Debt-to-Equity, Current Ratio, Interest Coverage, Altman Z-Score
Thresholds: D/E <0.3 excellent • Current Ratio >2.5 excellent • Interest Coverage >10x excellent • Altman Z >3.0 safe

3. CASH FLOW QUALITY (25 pts)

Metrics: Free Cash Flow, OCF vs Net Income, FCF Margin
Thresholds: Positive & growing FCF excellent • OCF/NI >1.2x excellent (cash earnings exceed accounting)

4. GROWTH & CONSISTENCY (25 pts)

Metrics: Revenue Growth, Net Income Growth, FCF Growth, Piotroski F-Score
Thresholds: Growth via log-linear regression • Piotroski 8-9 excellent, 6-7 good

Score Interpretation:

75-100

GREAT BUSINESS

65-74

GOOD BUSINESS

50-64

AVERAGE BUSINESS

30-49

WEAK BUSINESS

0-29

POOR BUSINESS

→ View full VTR quality analysis & detailed breakdown

VALUATION SIGNAL

MARGIN OF SAFETY

Is this stock cheap or expensive relative to what the business has historically generated for owners?

Margin of Safety unavailable — insufficient data for the owner-earnings DCF.

BRINA GAP ↗

Is the market underestimating or overestimating what this business is capable of going forward?

-43.5%

Market Overestimates

💰 How is Margin of Safety calculated? +

Margin of Safety measures how much discount or premium you're paying relative to a stock's intrinsic value. It's Benjamin Graham's core principle: the larger the margin, the lower your downside risk.

Formula: (Intrinsic Value − Current Price) ÷ Intrinsic Value × 100%

How We Calculate Intrinsic Value (DCF Method):

Step 1: Calculate current Owner Earnings (OCF − Maintenance CapEx)

Step 2: Calculate company-specific growth rate using log-linear regression on 16 quarters of Owner Earnings

Step 3: Project 10 years forward using the calculated growth rate

Step 4: Discount each year's cash flow to present value using 10% discount rate

Step 5: Calculate terminal value using 3% perpetual growth rate

Step 6: Sum all discounted cash flows = Intrinsic Value

What The Percentages Mean:

+50% or more

EXCELLENT — Very undervalued

+25% to +50%

GOOD — Attractive discount

0% to +25%

FAIR — Reasonable value

0% to -25%

CAUTION — Slight premium

-25% or worse

POOR — Overvalued

"Price is what you pay, value is what you get." — Warren Buffett

→ View full VTR valuation analysis · → View full VTR Brina Gap analysis

📈 How is Brina Gap calculated? +

Brina Gap measures the difference between the growth a business can fundamentally sustain and the growth the market is already pricing in.

Formula: Fundamental Growth Rate − Market-Implied Growth Rate

The Two Components:

Fundamental Growth Rate = ROIC × Reinvestment Rate

What the business can sustainably grow at based on how much it reinvests and what return it earns on that capital. Grounded in historical financials.

Market-Implied Growth Rate = Reverse DCF

The growth rate the current Enterprise Value implicitly assumes. Calculated by back-solving a 10-year DCF model (10% WACC, 3% terminal growth) until the present value of projected cash flows equals EV.

What The Gap Means:

Gap > +5% Market Underestimates — potential upside

+2% to +5% Slight Underestimate

-2% to +2% Fairly Priced — market consensus matches fundamentals

-5% to -2% Slight Overestimate

Gap < -5% Market Overestimates — price embeds optimism fundamentals don't support

A positive gap (market underestimates) combined with a positive Margin of Safety is the strongest combined signal — the business is both cheap historically and forward economics are stronger than the price suggests.

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (2.1%)

Debt-to-Equity (Solvency Risk):AVERAGE (0.88x)

Operating Margin (Operational Efficiency):POOR (3.3%)

Return on Capital (Capital Efficiency):CRITICAL (0.6%)

📊 Valuation Trilogy

Three interconnected metrics for complete valuation analysis

Click any metric for full methodology and detailed analysis

Zyberno's Verdict

Ventas, Inc. (VTR) stock report — Zyberno Score 28/100 (POOR BUSINESS). Full financial analysis on Zyberno.

According to Zyberno's DCF model, Ventas, Inc. (VTR) shows a Brina Gap of -43.5%, which weakens the case: based on the company's ROIC (0.6%) and reinvestment rate (981.7%), the business can fundamentally grow at 5.5% — but the current enterprise value implies the market expects 49.0%.

DIVISION I: EXECUTIVE SUMMARY

A. Market Valuation

Market Price & Capitalization (2)

Current Price:92.89

Market Cap:$45.45B

Valuation Multiples (4)

P/E Ratio:

172.02x

📊 Click to view full VTR P/E analysis →

P/B Ratio:3.09x

P/S Ratio:7.06x

Peg Ratio:6.72x

Enterprise Metrics (2)

Enterprise Value:$58.86B

Ev Ebitda Ratio:34.41x

Price Action & Momentum (3)

12-1 Momentum:

+53.5% (79th pctile)

📈 Click to view full VTR Momentum analysis →

Momentum Percentile:79 / 100

% of 52-Week High:91.4%

B. Profitability Assessment

Return Metrics (7)

ROE:

2.1%

📊 Click to view full VTR ROE analysis →

ROA:1.0%

Roic:

0.6%

📊 Click to view full VTR ROIC analysis →

Reinvestment Rate:981.7%

Fundamental Growth Rate (g):5.5%

Market-Implied Growth Rate:49.0%

Brina Gap:

-43.5%

☷ Click to view full VTR Brina Gap analysis →

Margin Analysis (3)

Operating Margin Ttm:3.3%

Net Margin Ttm:4.2%

Ebitda Margin:26.6%

TTM Performance (2)

Operating Margin Ttm:3.3%

Net Margin Ttm:4.2%

Yield Metrics (2)

Earnings Yield:$0.58

Dividend Yield:2.1%

C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

Earnings Surprise (SUE):

-0.08

📊 Click to view full VTR Earnings Surprise analysis →

EPS Surprise vs Expected:-10.0%

Latest Earnings Filed:2026-07-30

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):14.4%

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):71.7%

Cash Flow Growth (Linear) (1)

Operating Cash Flow Growth Rate (Linear):14.8%

Operating Growth (Linear) (1)

Operating Income Growth Rate (Linear):30.5%

D. Financial Stability

Liquidity Ratios (3)

Current Ratio:0.01x

Quick Ratio:0.01x

Cash Ratio:0.01x

Leverage Analysis (3)

Debt To Equity Ttm:0.88x

Debt-to-Equity Ratio:0.88x

Debt To Ebitda:7.95x

Coverage Ratios (2)

Interest Coverage Ratio:0.32x

Times Interest Earned:0.32

Capital Structure (4)

Working Capital:-14,245,307,000.00

Cash And Cash Equivalents:198,956,000.00

Long Term Debt:$12.69B

Net Debt:$13.41B

DIVISION II: FINANCIAL STATEMENTS ANALYSIS

A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $6.44B

Linear Growth: 14.4%

📊 Click to view full VTR Revenue analysis & methodology →

Cost Of Revenue Ttm:$0.00

Profitability Breakdown (2)

$0.00

Operating income TTM: $210.38M

Linear Growth: 30.5%

📊 Click to view full VTR Operating Income analysis & methodology →

Bottom Line Performance (3)

Net income TTM: $272.97M

Linear Growth: 71.7%

📊 Click to view full VTR Net Income analysis & methodology →

Income Before Tax:$210.38M

Ebitda Ttm:1,710,450,000.00

Operating Expenses (5)

Operating Expenses:6,231,196,000.00

R And D Expense:0.00

Sga Expense:191,127,000.00

Income Tax Expense:-$49.02M

Interest Expense:628,768,000.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%

Sga To Revenue Percentage:11.1%

Ebitda Margin:26.6%

B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$29.66B

Current Assets:$198.96M

Ppe Net:0.00

Goodwill:1,045,816,000.00

Intangible Assets:$10.22M

Liability Structure (4)

Total Liabilities:14,444,263,000.00

Current Liabilities:14,444,263,000.00

Long Term Debt:$12.69B

Short Term Debt:$917.84M

Equity & Capital (3)

Equity:$14.70B

Retained Earnings:-$7.93B

Common Stock:1,200,000,000.00

Working Capital Items (3)

Accounts Receivable:108,045,000.00

Inventory:0.00

Accounts Payable:1,349,477,000.00

Special Items (2)

Contract Liabilities:0.00

Stock Based Compensation:24,842,000.00

C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: $1.72B

Linear Growth: 14.8%

-$1.28B

Investment Activities (1)

Investing Cash Flow:-$1.07B

Financing Activities (3)

Financing Cash Flow:$89.96M

Dividends Paid Ttm:943,333,000.00

Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:799,299,000.00

Long Term Debt Issuance:$289.50M

Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:1,500,075,000.00

DIVISION III: OPERATIONAL METRICS

A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):0.55

Eps diluted TTM: $0.54

Linear Growth: 55.6%

📊 Click to view full VTR EPS analysis & methodology →

Earnings Per Share Ttm:$0.56

Revenue & Cash Per Share (2)

Sales Per Share Ttm:13.17

Operating Cash Flow Per Share:$3.37

Book Value & Capital (2)

Book Value Per Share:$30.05

Cash Per Share:0.41

Dividend Policy (1)

Dividend Payout Ratio:376.86x

B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.23x

Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:59.62x

Days Sales Outstanding Ttm:6.12

Inventory Management (2)

Inventory Turnover Ttm:-999.00x

Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:76.47

Cash Conversion Cycle:-1,069.34

C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:0.00

Quality Score:70.00

Market Metrics (2)

Beta:0.00x

Volatility Category:unknown

DIVISION IV: INVESTMENT ANALYSIS

A. Value Investment Framework

Damodaran Growth Analysis (4)

Reinvestment Rate:981.7%

Fundamental Growth Rate (g):5.5%

Market-Implied Growth Rate:49.0%

Brina Gap:

-43.5%

☷ Click to view full VTR Brina Gap analysis →

B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (3)

Revenue Growth Rate (Linear):14.4%

Net Income Growth Rate (Linear):71.7%

Operating Income Growth Rate (Linear):30.5%

Cash Flow Growth Rates (1)

Operating Cash Flow Growth Rate (Linear):14.8%

Other Growth Rates (1)

Book Value Growth Rate (Linear):8.5%

C. Company Profile & Context

Corporate Information (6)

Symbol:VTR

Company Name:Ventas, Inc.

Sector:Financial Services

Industry:Real Estate

Exchange:NYSE

Country:United States

Market Classification (3)

Market Cap Category:N/A

Price Category:high

Volume Category:N/A

Share Structure (3)

Shares Outstanding:489.29M

Shares Outstanding Basic:489.29M

Shares Outstanding Diluted:497.72M

Data Processing Info (3)

Processing Version:v3.0

Last Updated:2026-08-28 16:49:28 UTC

Data Timestamp:2026-08-28T16:49:28.484415