DVA
DaVita Inc
Price:  
132.25 
USD
Volume:  
945,255.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DaVita Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of DaVita Inc (DVA) is 161.13 USD. This DaVita valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.25 USD, the upside of DaVita Inc is %.

The range of the Intrinsic Value is 110.34 - 248.12 USD

132.25 USD
Stock Price
161.13 USD
Intrinsic Value
Intrinsic Value Details

DaVita Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 110.34 - 248.12 161.13 21.8%
DCF (Growth 10y) 139.85 - 288.46 194.87 47.3%
DCF (EBITDA 5y) 163.56 - 235.05 210.90 59.5%
DCF (EBITDA 10y) 181.03 - 271.09 234.19 77.1%
Fair Value 232.51 - 232.51 232.51 75.81%
P/E 250.95 - 321.98 272.79 106.3%
EV/EBITDA 184.51 - 324.52 244.15 84.6%
EPV 186.68 - 298.42 242.55 83.4%
DDM - Stable 70.43 - 146.86 108.65 -17.8%
DDM - Multi 93.60 - 157.76 118.02 -10.8%

DaVita Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,598.32
Beta 0.51
Outstanding shares (mil) 87.70
Enterprise Value (mil) 20,381.40
Market risk premium 4.60%
Cost of Equity 7.97%
Cost of Debt 4.89%
WACC 6.30%