NYSE:DVA · New York Stock Exchange
+$1.60 today
Vol 0.70M · Avg 0.84M
Intrinsic Value
DVA Intrinsic Value
Start with the valuation result. Compare the current market price with the system DCF estimate, then use the supporting sections below to decide whether the assumptions are reasonable.
DaVita Inc.
NYSE:DVA · Consensus of 4 models
Intrinsic Value
Current Price
$234.91
DR 10.4% · GR 16.0% · TG 2.5%
Model Breakdown
Your DCF is ready
Get the intrinsic value, margin of safety, and all 4 model outputs with a free account.
Monitor DVA
Get notified when the price moves into your range
Use alerts to turn the valuation into an action plan instead of checking the stock manually.
Price Alerts
Get notified when DVA drops below a target
Valuation History
Is DVA cheaper or more expensive than usual?
Review how the market has valued DaVita Inc. over time before deciding whether today’s discount or premium is unusual.
Price History
Dividend-adjusted closing price
Change
+64.49%
Period High
$234.91
Period Low
$103.87
Latest
$234.91
Analyst Targets
See where analysts expect DVA to trade next
Compare the latest consensus target range with the current share price to understand how much upside or downside Wall Street is pricing in.
Wall Street Price Targets
1-year price history with analyst consensus target
Unlock analyst target range
Sign in free to see low, average, high targets and implied upside for DVA.
Alternatives to DVA
Compare DaVita Inc. with similar companies
A stock can look attractive in isolation and still be less compelling than a peer. Check competitors before committing to the thesis.
Competitors
Peer companies in the same sector
Revolution Medicines, Inc.
NASDAQ:RVMD
$40.23B
Align Technology, Inc.
NASDAQ:ALGN
$13.21B
Molina Healthcare, Inc.
NYSE:MOH
$11.98B
BioMarin Pharmaceutical Inc.
NASDAQ:BMRN
$11.40B
Universal Health Services, Inc.
NYSE:UHS
$9.91B
Henry Schein, Inc.
NASDAQ:HSIC
$9.85B
The Ensign Group, Inc.
NASDAQ:ENSG
$9.83B
AptarGroup, Inc.
NYSE:ATR
$8.10B
Bio-Rad Laboratories, Inc.
NYSE:BIO
$8.03B
Chemed Corporation
NYSE:CHE
$6.50B
Fundamental Analysis
Capture the investment case and test company quality
Write down the key idea, risks, and what would change your mind. Then review growth, profitability, returns, owner payouts, and insider activity.
My Notes
Journal entries for DVA
Sign in to keep notes
Track your buy/sell/hold decisions for every stock in your personal journal.
Quality Snapshot
Start with the numbers that compound value
Check whether earnings, revenue, equity, cash, and returns on capital are moving in the same direction as your written thesis.
Big Five Numbers
CAGR by period · ROIC shows average
| Metric | 10yr | 5yr | 3yr | 1yr |
|---|---|---|---|---|
EPS | N/A | N/A | -23.0% | -62.5% |
Revenue | N/A | N/A | +19.0% | +7.7% |
Equity | N/A | N/A | +5.8% | -9.0% |
Cash | N/A | N/A | +41.1% | +55.3% |
ROIC | N/A | 6.8% | 6.2% | 4.1% |
Analysis
Latest growth is strongest in Cash at +55.3% and weakest in EPS at -62.5%. Three-year average ROIC is 6.2%, which helps show whether that growth is being earned efficiently.
Growth Profile
Compare historical growth with forward expectations
Strong past growth matters more when analysts still expect the business to expand without relying on one temporary driver.
Growth Analysis
Historical CAGR & forward analyst estimates
| Metric | 10yr | 5yr | 3yr | Fwd Est. |
|---|---|---|---|---|
| EPS | N/A | N/A | -23.0% | +21.0% (14yr)1 analysts |
| Revenue | N/A | N/A | +19.0% | +1.0% (14yr)2 analysts |
| Net Income | N/A | N/A | -20.5% | +13.5% (14yr)2 analysts |
| EBIT | N/A | N/A | -4.3% | +4.9% (14yr)2 analysts |
Analysis
Recent growth has been strongest in Revenue at +19.0% over three years. Forward estimates point to EPS at +21.0% (14yr), giving you a quick check on whether expectations are accelerating or cooling.
Earnings Quality
Follow revenue through to net income
Use the waterfall to see which costs, margins, and operating lines explain how much of each sales dollar becomes profit.
Stock Ticker Earnings Waterfall
NYSE:DVA · Revenue to Net Income
Key Ratios
Analysis
$13.8B of revenue converted into $781.4M of net income for the selected period. Gross margin is 31.1% and net margin is 5.6%, showing how much revenue survives after costs and taxes. EPS is $9.94, tying the income statement back to per-share earnings.
Capital Efficiency
Measure how well DaVita Inc. turns capital into returns
Returns on equity, invested capital, and assets help separate durable operators from businesses that only grow by adding more capital.
Return Metrics
ROE, ROIC & ROA over time
ROE
-114.7%
avg 97.2%
ROIC
10.6%
avg 8.4%
ROA
4.3%
avg 3.9%
Analysis
ROIC is currently the strongest return metric at 10.6% versus its period average of 8.4%. 1 of 3 return metrics are above their quality threshold, which helps indicate how efficiently the company turns capital and assets into profit.
Owner Returns
Review how cash comes back to shareholders
Dividends, buybacks, and debt paydown show whether excess cash is being reinvested, returned, or used to strengthen the balance sheet.
Shareholder Returns
Dividend, buyback & debt paydown yields
Dividend Yield (TTM)
0.00%
Buyback Yield (TTM)
10.93%
Debt Paydown (TTM)
0.00%
Total Yield (TTM)
10.93%
Analysis
Total TTM shareholder yield is 10.93% including 0.00% from debt paydown. The largest current contributor is buybacks at 10.93%, which helps show whether capital returns are coming from direct cash payouts, share count reduction, or balance sheet cleanup.
Dividend Record
Check payout durability before counting on yield
A dividend is more useful when growth, payout ratio, and free cash flow support the current yield.
Dividends
Dividend history, growth & yield
Yield
0.00%
Annual Div/Share
$0.00
Payout Ratio
0.0%
Frequency
—
Shareholder Yield
11.89%
Next Ex-Date
Not announced
Next Payment
—
Analysis
The current indicated dividend yield is 0.00%. The payout ratio is 0.0%, so compare payout growth against earnings coverage.
Company Overview
Understand how DaVita Inc. makes money
Finish by grounding the numbers in the company profile, leadership, balance sheet, and free cash flow.
Key Information
Leadership
Put the business in management context
Company facts explain what DaVita Inc. does; leadership context helps you judge who is responsible for capital allocation and execution.
Management
Key executives, compensation & ownership
| Name | Title | Compensation | Tenure | Age | Shares Owned | Ownership % |
|---|---|---|---|---|---|---|
Javier J. Rodriguez | Chief Executive Officer & Executive Director | $4.07M | — | 55 | $840,408.00 | 1.31% |
David Maughan | Chief Operating Officer of DaVita Kidney Care | $1.66M | — | 49 | $94,105.00 | 0.15% |
Joel Ackerman | Chief Financial Officer & Treasurer | $1.63M | — | 61 | $132,434.00 | 0.21% |
Kathleen Alyce Waters | Chief Legal & Public Affairs Officer | $1.43M | — | 58 | $109,194.00 | 0.17% |
James O. Hearty | Chief Compliance Officer | $1.07M | — | 57 | $22,389.00 | 0.03% |
Jeffrey Allen Giullian | Chief Medical Officer of Kidney Care | — | — | — | — | — |
Partha Das | Chief Medical Officer of DaVita International | — | — | — | — | — |
Christopher Michael Berry | Group Vice President & Chief Accounting Officer | — | — | 51 | $19,640.00 | 0.03% |
Stephanie Hendrickson | Chief People Officer | — | — | — | — | — |
Madhu Narasimhan | Chief Information Officer | — | — | — | — | — |
Nic Eliason | Group Vice President of Investor Relations | — | — | — | — | — |
Misha Palecek | Chief Transformation Officer of U.S. Kidney Care Business | — | — | — | — | — |
Insider Trading
SEC Form 4 transactions — last 12 months
Buys
0
$0.00
Sells
14
$702.54M
Net Sentiment
$702.54M
Net selling
Most Active
BERKSHIRE HATHAWAY INC
4 transactions
1–10 of 14
Analysis
Insiders reported 0 buys worth $0.00 and 14 sells worth $702.54M over the last 12 months. That adds up to net selling of $702.54M. BERKSHIRE HATHAWAY INC was the most active insider with 4 transactions.
Financial Position
Check what supports the company underneath the income statement
The balance sheet shows liquidity, debt, asset mix, and book value quality before you rely on earnings or growth assumptions.
Balance Sheet
Assets, liabilities & equity
| Cash & Equivalents | $726.4M |
| Short-term Investments | $22.3M |
| Receivables | $3.0B |
| Inventory | $141.6M |
| Other Current | $195.4M |
| Total Current Assets | $4.1B |
| PP&E (Net) | $5.2B |
| Goodwill | $7.6B |
| Intangible Assets | $229.0M |
| Long-term Investments | $39.5M |
| Other Non-current | $434.4M |
| Total Non-current Assets | $13.4B |
| Total Assets | $17.5B |
Analysis
Selected assets total $17.5B for Latest. The largest visible component is Goodwill at $7.6B, about 43.3% of the tab total. Use the mix to judge balance sheet concentration, liquidity, leverage, and how much of book value is supported by tangible operating assets.
Cash Generation
Finish by testing whether profit turns into cash
Free cash flow connects accounting earnings to owner earnings, showing how much cash remains after reinvestment needs.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Explore More
Continue the stock analysis
Jump to another research area for this company.