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
US
DVA.US · DAVITA INC.
US · US
Latest price150.37 USD
30D+3.79%
Vs. base value-32%
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 221 USD; the current price sits -32% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price150.37 USD
Base value221.17 USD
Vs. base-32%
Price date2026/04/29
221.17 USD221.17 USD254.62 USD
-32.01%
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.Adjusted reference: 108.03 USD
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.
221.17 USD221.17 USD221.17 USD
-32.01%
221.17 USDCurrent price is 32% below the base model value.
Updated: 2026/04/29 15:26
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Discontinued operations | Discontinued operations | 25M USD | High |
| 2024/12/31 | Business sale gain/loss | Asset sale gain/loss | 86M USD | Medium |
| 2022/12/31 | Discontinued operations | Discontinued operations | 40M USD | High |
| 2020/12/31 | Business sale gain/loss | Asset sale gain/loss | -39M USD | Medium |
| 2020/12/31 | Discontinued operations | Discontinued operations | -29M USD | High |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 14B USD | 747M USD | 722M USD | 1B USD | 9.84 | 9.51 |
| 2024/12/31 | Annual | 13B USD | 936M USD | 850M USD | 1B USD | 10.73 | 9.74 |
| 2023/12/31 | Annual | 12B USD | 692M USD | - | 1B USD | 7.42 | - |
| 2022/12/31 | Annual | 12B USD | 560M USD | 520M USD | 961M USD | 5.85 | 5.43 |
| 2021/12/31 | Annual | 12B USD | 978M USD | - | 1B USD | 8.9 | - |
Ad placement