The Discounted Cash Flow (DCF) valuation of DaVita Inc (DVA) is 285.18 USD. With the latest stock price at 116.15 USD, the upside of DaVita Inc based on DCF is 145.5%.
Based on the latest price of 116.15 USD and our DCF valuation, DaVita Inc (DVA) is a buy. buying DaVita stocks now will result in a potential gain of 145.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.7% | 6.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 197.85 - 441.01 | 285.18 |
| Upside | 70.3% - 279.7% | 145.5% |