The Discounted Cash Flow (DCF) valuation of DaVita Inc (DVA) is 184.29 USD. With the latest stock price at 166.17 USD, the upside of DaVita Inc based on DCF is 10.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.1% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 136.10 - 259.51 | 184.29 |
| Upside | -18.1% - 56.2% | 10.9% |