The Discounted Cash Flow (DCF) valuation of DaVita Inc (DVA) is 163.46 USD. With the latest stock price at 137.41 USD, the upside of DaVita Inc based on DCF is 19.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.3% | 6.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 111.55 - 253.15 | 163.46 |
| Upside | -18.8% - 84.2% | 19.0% |