What Is DVA Fair Value?
DaVita (DVA) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, DaVita (DVA) has a composite fair value estimate of $1,629.87 based on four valuation models: DCF (58% weight), Graham Number (0% weight), PEG (42% weight), and DDM (0% weight). The current market price is $180.70, suggesting the stock is undervalued by 802.0%.
Data as of October 14, 2026 (today)
Composite Fair Value
Undervalued2 of 4 models$1,629.87
vs. current price of $180.70(+802.0%)
How Is DVA Fair Value Calculated?
Four independent models estimate what DVA is worth. Each uses different inputs and assumptions. The composite blends them by weight.
DVA Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
58% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$2,135.71
+1081.9%Undervalued
Inputs used
DDM (Dividend Discount Model)
0% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
DVA Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
0% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
N/A
Requires positive EPS and book value. DaVita currently has negative earnings, so the Graham formula cannot be applied.
Inputs used
PEG (Price/Earnings to Growth)
42% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$394.04
+118.1%Undervalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $180.70 is 1081.9% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.30B | $1.23B |
| Year 2 | $1.63B | $1.44B |
| Year 3 | $2.04B | $1.70B |
| Year 4 | $2.55B | $2.00B |
| Year 5 | $3.18B | $2.35B |
| Year 6 | $3.98B | $2.77B |
| Year 7 | $4.97B | $3.26B |
| Year 8 | $6.21B | $3.83B |
| Year 9 | $7.77B | $4.51B |
| Year 10 | $9.71B | $5.30B |
| Terminal Value | $266.56B | $145.61B |
What Are DVA's Key Financial Metrics?
Earnings & Growth
Current Price
$180.70
EPS (TTM)
$11.84
Forward P/E
10.5
Profit Margin
6.0%
Cash & Balance Sheet
Free Cash Flow
1B
EBITDA
2.8B
Book Value
-$11.96
Total Debt
13.4B
What Do Analysts Say About DVA?
Low
$165.00
Average
$219.86
High
$270.00
Upside
+21.7%
DVA Fair Value FAQ
What is the fair value of DVA?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), DVA's estimated fair value is $1,629.87. The stock is currently trading at $180.70, which makes it undervalued by our analysis.
How is DVA's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is DVA overvalued or undervalued?
Based on our analysis, DVA is undervalued. The current price of $180.70 is 802.0% below our estimated fair value of $1,629.87.
What do Wall Street analysts say about DVA?
7 analysts cover DaVita with a consensus rating of "Buy." The average price target is $219.86, ranging from $165.00 to $270.00. This implies 21.7% upside from the current price.