DVA
DaVita Inc
Price:  
142.56 
USD
Volume:  
831,043.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DaVita Intrinsic Value

75.00 %
Upside

What is the intrinsic value of DaVita?

As of 2025-07-04, the Intrinsic Value of DaVita Inc (DVA) is 249.41 USD. This DaVita valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 142.56 USD, the upside of DaVita Inc is 75.00%.

The range of the Intrinsic Value is 173.27 - 384.42 USD

Is DaVita undervalued or overvalued?

Based on its market price of 142.56 USD and our intrinsic valuation, DaVita Inc (DVA) is undervalued by 75.00%.

142.56 USD
Stock Price
249.41 USD
Intrinsic Value
Intrinsic Value Details

DaVita Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 173.27 - 384.42 249.41 75.0%
DCF (Growth 10y) 200.58 - 416.69 278.91 95.6%
DCF (EBITDA 5y) 230.86 - 369.08 308.49 116.4%
DCF (EBITDA 10y) 250.52 - 412.69 334.65 134.7%
Fair Value 86.40 - 86.40 86.40 -39.39%
P/E 287.14 - 390.79 345.57 142.4%
EV/EBITDA 215.74 - 359.65 311.52 118.5%
EPV 206.81 - 355.11 280.96 97.1%
DDM - Stable 71.64 - 162.99 117.32 -17.7%
DDM - Multi 111.76 - 211.14 147.45 3.4%

DaVita Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,763.28
Beta 0.60
Outstanding shares (mil) 75.50
Enterprise Value (mil) 20,062.89
Market risk premium 4.60%
Cost of Equity 9.21%
Cost of Debt 4.76%
WACC 6.68%