Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
220.53 USD208.63 USD254.62 USD
-27.93%
208.63 USDCurrent price is 27.9% below the base model value.
D
HealthcareMedical Care FacilitiesUnited States
DVA.US · DaVita Inc.
NYQ · US · USD
Latest price150.37 USD
30D+1.1%
Vs. base value-29.9%
Research summary
DVA.US latest organized financial period shows revenue grew +6.46% YoY and net income declined -20.24% YoY. Current price is about 150 USD, while the model base case is about 215 USD; the current price sits -29.9% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue14B USD
Net income747M USD
Free cash flow1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price150.37 USD
Base value214.60 USD
Vs. base-29.9%
Price date2026/04/28
220.53 USD214.60 USD254.62 USD
-29.93%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
256.49 USD414.96 USD540.70 USD
-63.76%
414.96 USDCurrent price is 63.8% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-6.1%
Current price implies roughly -6.1% annualized FCF growth.
-6.1%Current price implies roughly -6.1% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
214.60 USD214.60 USD214.60 USD
-29.93%
214.60 USDCurrent price is 29.9% below the base model value.
Updated: 2026/04/29 07:26
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 14B USD | 747M USD | 1B USD | 9.84 |
| 2024/12/30 | Annual | 13B USD | 936M USD | 1B USD | 10.73 |
| 2023/12/30 | Annual | 12B USD | 692M USD | 1B USD | 7.42 |
| 2022/12/30 | Annual | 12B USD | 560M USD | 961M USD | 5.85 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement