DaVita Inc
F:TRL

Watchlist Manager
DaVita Inc Logo
DaVita Inc
F:TRL
Watchlist
Price: 97.24 EUR -1.68% Market Closed
Market Cap: 8.5B EUR

Relative Value

The Relative Value of one TRL stock under the Base Case scenario is hidden EUR. Compared to the current market price of 97.24 EUR, DaVita Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TRL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
66
Median 3Y
0.8
Median 5Y
0.9
Industry
2.3
Forward
0.6
vs History
87
vs Industry
35
Median 3Y
13.7
Median 5Y
13.6
Industry
22.6
Forward
10.6
vs History
92
vs Industry
46
Median 3Y
5
Median 5Y
5.2
Industry
14.3
vs History
95
vs Industry
38
Median 3Y
7.7
Median 5Y
7.6
Industry
21.6
vs History
vs Industry
0
Median 3Y
9.4
Median 5Y
10.2
Industry
2.2
vs History
92
vs Industry
54
Median 3Y
1.5
Median 5Y
1.5
Industry
2.5
Forward
1.3
vs History
96
vs Industry
44
Median 3Y
4.8
Median 5Y
4.8
Industry
5.1
vs History
98
vs Industry
40
Median 3Y
7.6
Median 5Y
7.7
Industry
11.9
Forward
6.2
vs History
98
vs Industry
37
Median 3Y
11.2
Median 5Y
11.2
Industry
16.8
Forward
8.4
vs History
65
vs Industry
36
Median 3Y
9.7
Median 5Y
9.9
Industry
14.6
vs History
68
vs Industry
29
Median 3Y
14
Median 5Y
14.8
Industry
18.6
vs History
66
vs Industry
51
Median 3Y
1.2
Median 5Y
1.2
Industry
1.8

Multiples Across Competitors

TRL Competitors Multiples
DaVita Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
DaVita Inc
F:TRL
8B EUR 0.6 10.4 6.6 9
US
CVS Health Corp
NYSE:CVS
101.2B USD 0.3 216.7 14.1 14.1
US
Cigna Corp
NYSE:CI
73.6B USD 0.3 12 7.7 9.8
US
Cigna Group
XMUN:CGN
62B EUR 0.3 11.9 7.7 9.7
DE
Fresenius SE & Co KGaA
XETRA:FRE
27.5B EUR 1.2 24 10.5 15.9
DE
Fresenius Medical Care AG
XMUN:FME
23.9B EUR 1.2 33.3 10.4 22.3
US
Laboratory Corporation of America Holdings
NYSE:LH
21B USD 1.5 24.6 13.4 18.7
US
Quest Diagnostics Inc
NYSE:DGX
19.4B USD 1.8 20.2 11.2 15.1
DE
Fresenius Medical Care AG & Co KGaA
XETRA:FME
11.8B EUR 0.6 16.4 6.4 13.7
US
Guardant Health Inc
NASDAQ:GH
12.7B USD 14 -31.8 -33.7 -30.6
US
Hims & Hers Health Inc
NYSE:HIMS
7.8B USD 3.5 58 46.5 61.4