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

Intrinsic Value

The intrinsic 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 .

The Intrinsic Value is calculated as the average of DCF and Relative values:

TRL Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
DaVita Inc

Intrinsic Value History
Dive into the past to invest in the future

TRL looks undervalued. But is it really? Some stocks live permanently below intrinsic value; one glance at Historical Valuation reveals if TRL is one of them.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about TRL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is TRL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for DaVita Inc.

Explain Valuation
Compare TRL to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Heavy reliance on Medicare and Medicaid reimbursement rates significantly exposes DaVita’s profitability to U.S. federal budget changes; any unfavorable regulation or reduced rate hikes could compress margins more than expected.

Bull Theses

DaVita’s large-scale network of outpatient dialysis centers creates barriers to entry, giving the company significant negotiating power with suppliers and payers and helping stabilize its profitability in the long run.

Show More Less
How do you feel about DVA?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
DaVita Inc

Current Assets 4.1B
Cash & Short-Term Investments 736.5m
Receivables 3B
Other Current Assets 389.5m
Non-Current Assets 13.4B
Long-Term Investments 299.6m
PP&E 5.2B
Intangibles 7.8B
Other Non-Current Assets 204.5m
Current Liabilities 3B
Accounts Payable 655.6m
Accrued Liabilities 1.3B
Other Current Liabilities 1.1B
Non-Current Liabilities 15.1B
Long-Term Debt 10.2B
Other Non-Current Liabilities 4.9B
Efficiency

Free Cash Flow Analysis
DaVita Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
DaVita Inc

Revenue
13.3B USD
Cost of Revenue
-9.1B USD
Gross Profit
4.3B USD
Operating Expenses
-2.3B USD
Operating Income
1.9B USD
Other Expenses
-1.2B USD
Net Income
771.9m USD
Fundamental Scores

TRL Profitability Score
Profitability Due Diligence

DaVita Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
ROIC is Increasing
hidden
Profitability
Score

DaVita Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

TRL Solvency Score
Solvency Due Diligence

DaVita Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Low Altman Z-Score
hidden
Solvency
Score

DaVita Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TRL Price Targets Summary
DaVita Inc

Wall Street analysts forecast TRL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TRL is 121.59 EUR with a low forecast of 109.46 EUR and a high forecast of 135.47 EUR.

Lowest
Price Target
109.46 EUR
13% Upside
Average
Price Target
121.59 EUR
25% Upside
Highest
Price Target
135.47 EUR
39% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

DaVita Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for DVA is hidden .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
HIDDEN
Show
Dividend Yield
No dividends
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

DVA Insider Trading
Buy and sell transactions by insiders

TRL News

Other Videos
What is the Intrinsic Value of one TRL stock?

The intrinsic value of one TRL stock under the Base Case scenario is hidden EUR.

Is TRL stock undervalued or overvalued?

Compared to the current market price of 97.24 EUR, DaVita Inc is hidden .

Back to Top