DVA

NYSE

DAVITA INC.

Health Care, Health Care Services

$183.77

close 7 Aug 2026

+42.40%

52-week change

$11.75B

market cap

$101.00

$247.49

52-week range

Expected price

$164.57 – $201.14

Current price

$183.77

Signal

Appears fairly valued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)15.13x

P/S (TTM)0.84x

P/B-15.36x

EV/EBITDA (TTM)7.72x

FCF yield (TTM)13.70%

PEG (TTM, GAAP)0.80

Context

P/E, own 5-year average14.66x

P/E, sector median29.65x*

Price at 5-year median P/E$177.94*

Forward — analyst consensus

Forward P/E (FY2026)12.39x*

Forward P/E (FY2027)10.79x

Forward PEG0.83*

Consensus EPS FY2026 (5 analysts)$14.83

EPS growth (FY2026→FY2027)14.85%

Revenue growth (FY2026)3.69%

Street view

Price target (mean)$220.71*

Target upside20.10%

Ratings (buy / hold / sell)2 / 4 / 2

FY2026 EPS revisions, 30d (up / down)1 / 0

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

period to 30 Jun 2026, filed 4 Aug 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +0.09%10Y CAGR +4.44%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$183.77

Cash & equivalents$668.96M

Total debt$10.78B

Shares outstanding63.96M

Result

DCF price per share$230.77

Current price$183.77

Margin of safety+25.58%

PV of years 1–10$10.85B

PV of terminal value$14.02B

Equity value$14.76B

Market-implied growth-1.57%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$1.61B	$1.61B	$1.61B	$1.62B	$1.62B	$1.62B	$1.62B	$1.62B	$1.62B	$1.62B	$30.27B
PV	$1.49B	$1.38B	$1.28B	$1.19B	$1.10B	$1.02B	$945.24M	$876.01M	$811.85M	$752.39M	$14.02B

period to 30 Jun 2026, filed 4 Aug 2026, close 7 Aug 2026