DaVita Inc.

DaVita Inc.

DVAยทNYSE

$195.03

+3.8%
HealthcareMedical - Care Facilities

DaVita Inc. provides kidney dialysis services for patients suffering from chronic kidney failure. The company operates kidney dialysis centers and provides related lab services in outpatient dialysis centers. It also provides outpatient, hospital inpatient, and home-based hemodialysis services; owns clinical laboratories that provide routine laboratory tests for dialysis and other physician-prescribed laboratory tests for ESRD patients; and management and administrative services to outpatient dialysis centers. In addition, the company provides disease management services to 16,000 patients in risk-based integrated care arrangements and 7,000 patients in other integrated care arrangements; vascular access services; clinical research programs; physician services; and comprehensive kidney care services. As of December 31, 2021, it provided dialysis and administrative services in the United States through a network of 2,815 outpatient dialysis centers serving approximately 203,100 patients; and operated 339 outpatient dialysis centers located in 10 countries outside of the United States serving approximately 39,900 patients. Further, the company provides acute inpatient dialysis services in approximately 850 hospitals and related laboratory services in the United States. The company was formerly known as DaVita HealthCare Partners Inc. and changed its name to DaVita Inc. in September 2016. DaVita Inc. was incorporated in 1994 and is headquartered in Denver, Colorado.

At a Glance

Live Snapshot
Market Cap$12.52B
EPS9.7200
P/E Ratio20.06
Earnings Date08/04/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 20.1).

Valuation inputs: P/E 20.1, earnings yield +5.0%, momentum +3.8%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -1.1%, ROIC +10.6%).

Profitability stack: net margin +5.5%, ROE -1.1%, ROIC +10.6%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +93.4%, momentum +3.8%, net margin +5.5%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

dva

DaVita Inc. Market vs Earnings Trajectory

DVA ยท NYSE

Loading price and EPS data...

DaVita Inc.

DaVita Inc. Fair Value Envelope

DVA ยท NYSE

Our analysis suggests that DVA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $195.03, this represents a potential HIDDEN relative to our calculated worth for DaVita Inc..

Intrinsic Value
Current Price: $195.03
3Y+65.0%
5Y+49.0%
10Y+123.0%
3Y+18.0%
5Y+18.0%
10Y-7.0%
3Y+33.0%
5Y-3.0%
10Y-15.0%
3Y+21.0%
5Y-5.0%
10Y-4.0%
3Y+36.0%
5Y-
10Y+16.0%
3Y+3.0%
5Y+3.0%
10Y-7.0%
DaVita Inc.

DaVita Inc. Profit Bridge

DVA ยท NYSE
Revenue13.64B
Cost of Goods Sold (9.96B)
Gross Profit3.68B
Operating Expenses (1.67B)
Operating Income2.01B
Interest Expense (549.67M)
Other Income/Expense-663.79M
Pretax Income1.35B
Income Tax (293.11M)
Net Income746.80M
Net Income
746.80M

Profitability Analysis

Gross Margin

27.0%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

14.7%

Acceptable margins but limited operational leverage. Operating expense control is important.

Net Profit Margin

5.5%

Moderate profitability with room for improvement. Monitor interest expenses and tax efficiency.

Effective Tax Rate

21.8%

Moderate tax rate typical for most corporations. Represents standard tax burden on profits.

Profitability Insight

Room for improvement: Moderate profitability with opportunities to enhance margins through better cost management or pricing strategy.

27.00%
Gross Profit Margin
-18%
3Y-8.0%
5Y-12.0%
10Y+22.0%
14.74%
Operating Profit Margin
-10%
3Y+28.0%
5Y-
10Y+7.0%
5.47%
Net Profit Margin
-25%
3Y+13.0%
5Y-18.0%
10Y-8.0%
-114.70%
Return on Equity
-115%
3Y-246.0%
5Y-305.0%
10Y-706.0%
4.27%
Return on Assets
-21%
3Y+29.0%
5Y-6.0%
10Y-9.0%
10.58%
Return on Invested Capital
-7%
3Y+48.0%
5Y+23.0%
10Y+22.0%
DVA

DaVita Inc. Cash Conversion Engine

DVA ยท NYSE
Net Income1.08B
Depreciation & Amortization715.35M
Stock-Based Compensation139.95M
Change in Working Capital-263.24M
Others129.15M
Capital Expenditures-575.86M
Free Cash Flow1.31B

Cash Flow Quality Analysis

FCF Conversion Rate

121.5%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

30.5%

Moderate capital requirements typical of many stable businesses. Healthy balance between reinvestment and cash generation.

FCF Growth Trend

-10.6%

Declining FCF warrants attention. Investigate whether due to temporary factors or fundamental deterioration.

Working Capital Impact

-$263.24M

Moderate working capital outflow. Typical for growing businesses, but ensure it's supporting revenue growth, not inefficiency.

Cash Flow Quality Insight

Solid cash generation: Positive free cash flow with reasonable earnings quality provides financial flexibility for growth investments, debt reduction, or shareholder returns.

dva

DaVita Inc. Funding & Solvency Profile

DVA ยท NYSE
Cash & Cash Equivalents644.24M
Net Receivables2.46B
Inventory141.61M
Other Current Assets795.17M
Total Current Assets4 B
Property, Plant & Equipment5.58B
Goodwill & Intangible Assets7.81B
Long-Term Investments167.44M
Other Non-Current Assets0.00
Total Non-Current Assets6 B
Total Assets
17.63B

Financial Health Analysis

Current Ratio

1.42x

Acceptable liquidity, but monitor closely. Current assets just barely cover current liabilities.

Debt-to-Equity Ratio

14.01x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

1 B

Positive working capital, but relatively tight. The company should monitor cash flow carefully.

Asset Composition

23% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

dva

DaVita Inc. Street Expectations Map

DVA ยท NYSE

Wall Street analysts project that DVA stock may experience modest gains over the coming 12 months. The consensus 1-year price target stands at 202.25, with estimates ranging from a low of 190.00 to a high of 220.00.

Lowest Target
190.00
-2.58%
Consensus Target
202.25
3.70%
Highest Target
220.00
12.80%

The consensus 1-year price target stands at 202.25, with estimates ranging from a low of 190.00 to a high of 220.00.

Analyst Consensus Analysis

Upside Potential

+3.7%

Fair value territory. Stock trading near consensus target suggests limited near-term catalysts. Focus on fundamental developments.

Analyst Agreement

14.8% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Risk-Reward Profile

4.96x

Favorable risk-reward. Potential upside significantly exceeds downside risk, offering asymmetric return profile attractive for risk-tolerant investors.

Analyst Conviction

Moderate

Neutral sentiment. Fair value pricing with moderate agreement suggests wait-and-see approach or catalyst-driven opportunity.

Market Sentiment Insight

Efficient pricing: Stock trading at fair value with strong consensus suggests market has priced in expectations. Look for fundamental inflection points or new catalysts to drive meaningful moves.

dva

DaVita Inc. Insider Positioning

DVA ยท NYSE

During the last 12 months, insiders have sold $684.80M worth of DVA shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

1.3M

200.13M

Net Activity

-200.1M

-$200.13M

3-6 Months

Bought

0

0.00

Sold

1.7M

199.94M

Net Activity

-199.9M

-$199.94M

6-9 Months

Bought

0

0.00

Sold

401.5K

54.35M

Net Activity

-54.3M

-$54.35M

9-12 Months

Bought

0

0.00

Sold

1.6M

230.38M

Net Activity

-230.4M

-$230.38M

Top Buyers

No buying activity

Top Sellers

1
BHI

Berkshire Hathaway Inc

10 Percent Owner

4.9M sharesโ€ข4 transactions

$667.18M

2
AJ

Ackerman Joel

Officer: Cfo And Treasurer

51.5K sharesโ€ข1 transactions

$9.89M

3
MDP

Maughan David Paul

Officer: Chief Operating Officer, Dkc

20.5K sharesโ€ข2 transactions

$4.09M

4
HJO

Hearty James O

Officer: Chief Compliance Officer

19.5K sharesโ€ข3 transactions

$3.64M

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $684.80M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$200.13M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

4 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

No Dividend Yield Data

DVA has not reported any dividend yield values in the available annual periods.

ย 

dva Dividend History

DVA
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%