As of 2025-12-20, the Intrinsic Value of DaVita Inc (DVA) is 285.18 USD. This DaVita valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.20 USD, the upside of DaVita Inc is 147.60%.
The range of the Intrinsic Value is 197.85 - 441.01 USD
Based on its market price of 115.20 USD and our intrinsic valuation, DaVita Inc (DVA) is undervalued by 147.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 197.85 - 441.01 | 285.18 | 147.6% |
| DCF (Growth 10y) | 246.17 - 510.18 | 341.40 | 196.3% |
| DCF (EBITDA 5y) | 269.88 - 381.79 | 328.79 | 185.4% |
| DCF (EBITDA 10y) | 299.30 - 445.73 | 371.52 | 222.5% |
| Fair Value | 82.97 - 82.97 | 82.97 | -27.98% |
| P/E | 256.07 - 392.96 | 319.14 | 177.0% |
| EV/EBITDA | 227.26 - 343.23 | 300.18 | 160.6% |
| EPV | 225.30 - 387.69 | 306.49 | 166.1% |
| DDM - Stable | 66.10 - 151.52 | 108.81 | -5.5% |
| DDM - Multi | 126.99 - 238.51 | 166.88 | 44.9% |
| Market Cap (mil) | 8,133.12 |
| Beta | 0.41 |
| Outstanding shares (mil) | 70.60 |
| Enterprise Value (mil) | 17,673.94 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.54% |
| Cost of Debt | 4.76% |
| WACC | 6.53% |