The Discounted Cash Flow (DCF) valuation of DaVita Inc (DVA) is 246.68 USD. With the latest stock price at 145.77 USD, the upside of DaVita Inc based on DCF is 69.2%.
Based on the latest price of 145.77 USD and our DCF valuation, DaVita Inc (DVA) is a buy. buying DaVita stocks now will result in a potential gain of 69.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.9% | 6.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 169.03 - 387.80 | 246.68 |
| Upside | 16.0% - 166.0% | 69.2% |