The Discounted Cash Flow (DCF) valuation of DaVita Inc (DVA) is 185.06 USD. With the latest stock price at 153.90 USD, the upside of DaVita Inc based on DCF is 20.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.0% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 136.92 - 260.06 | 185.06 |
| Upside | -11.0% - 69.0% | 20.2% |