DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

DaVita Inc. (DVA)

Healthcare | Medical - Care Facilities

Today's Price

$183.01

Today's Fair Value

$182.98 -0.02%

Margin of Safety

-0.02%

Projected Value (5Y)

$294.69 +61.02%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 3.93% | CAGR (5y): -0.71%

Diluted Shares Growth Rate

Regression: -9.99% | CAGR (5y): -6.4%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 8.74x)

Discount Rate