
DaVita Inc
NYSE:DVA

Intrinsic Value
The intrinsic value of one
DVA
stock under the Base Case scenario is
244.96
USD.
Compared to the current market price of 142.9 USD,
DaVita Inc
is
Undervalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
DaVita Inc
Fundamental Analysis


Revenue & Expenses Breakdown
DaVita Inc
Balance Sheet Decomposition
DaVita Inc
Current Assets | 3.7B |
Cash & Short-Term Investments | 846m |
Receivables | 2.6B |
Other Current Assets | 342.4m |
Non-Current Assets | 13.5B |
Long-Term Investments | 370.3m |
PP&E | 5.3B |
Intangibles | 7.6B |
Other Non-Current Assets | 261.7m |
Free Cash Flow Analysis
DaVita Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
DaVita Inc
Revenue
|
12.8B
USD
|
Cost of Revenue
|
-8.6B
USD
|
Gross Profit
|
4.2B
USD
|
Operating Expenses
|
-2.3B
USD
|
Operating Income
|
2B
USD
|
Other Expenses
|
-1B
USD
|
Net Income
|
936.3m
USD
|
DVA Profitability Score
Profitability Due Diligence
DaVita Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
DaVita Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
DVA Solvency Score
Solvency Due Diligence
DaVita Inc's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Score
DaVita Inc's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DVA Price Targets Summary
DaVita Inc
According to Wall Street analysts, the average 1-year price target for
DVA
is 169.97 USD
with a low forecast of 146.45 USD and a high forecast of 195.3 USD.
Dividends
Current shareholder yield for DVA is
.
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?
The intrinsic value of one
DVA
stock under the Base Case scenario is
244.96
USD.
Compared to the current market price of 142.9 USD,
DaVita Inc
is
Undervalued by 42%.