As of 2025-01-20, the Intrinsic Value of DaVita Inc (DVA) is
186.64 USD. This DaVita valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 166.24 USD, the upside of DaVita Inc is
12.30%.
The range of the Intrinsic Value is 137.41 - 264.04 USD
186.64 USD
Intrinsic Value
DaVita Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
137.41 - 264.04 |
186.64 |
12.3% |
| DCF (Growth 10y) |
164.71 - 293.80 |
215.12 |
29.4% |
| DCF (EBITDA 5y) |
206.13 - 282.22 |
258.63 |
55.6% |
| DCF (EBITDA 10y) |
222.23 - 311.61 |
277.81 |
67.1% |
| Fair Value |
252.34 - 252.34 |
252.34 |
51.79% |
| P/E |
280.03 - 392.64 |
334.47 |
101.2% |
| EV/EBITDA |
225.34 - 358.31 |
291.00 |
75.0% |
| EPV |
216.85 - 308.11 |
262.48 |
57.9% |
| DDM - Stable |
79.52 - 155.03 |
117.27 |
-29.5% |
| DDM - Multi |
111.04 - 171.34 |
134.98 |
-18.8% |
DaVita Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,631.68 |
| Beta |
0.76 |
| Outstanding shares (mil) |
82.00 |
| Enterprise Value (mil) |
22,117.49 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.87% |
| Cost of Debt |
4.54% |
| WACC |
6.24% |