The Discounted Cash Flow (DCF) valuation of DaVita Inc (DVA) is 249.41 USD. With the latest stock price at 142.45 USD, the upside of DaVita Inc based on DCF is 75.1%.
Based on the latest price of 142.45 USD and our DCF valuation, DaVita Inc (DVA) is a buy. buying DaVita stocks now will result in a potential gain of 75.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.9% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 173.27 - 384.42 | 249.41 |
| Upside | 21.6% - 169.9% | 75.1% |