DAVITA INC. (DVA)
Services-Misc Health & Allied Services, NEC
Latest Price
$240.09
TTM P/E
22.42
Normalized P/E
27.90
Div Yield
--
Book Value
4.62
P/B Ratio
51.98
Valuation metrics
adjust assumptions →Norm. op. income: $1.7B (median of 7yr)
Tax rate: 21%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$58.49
76% downside
Base FCF: $1.3B (median of recent 5yr)
Growth: -1%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$66.18
72% downside
EPS: $9.84
Target P/E: 28×
Formula: EPS × P/E
P/E Fair Value
$275.52
+15% upside
Institutional Ownership
91.3% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Berkshire Hathaway Inc | 30.10M | $4.63B | 44.67% | -1.66M | 2026-03-31 |
| BlackRock, Inc. | 2.77M | $425.0M | 4.11% | -159.6K | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 2.18M | $335.0M | 3.24% | -- | 2026-03-31 |
| MORGAN STANLEY | 1.67M | $256.0M | 2.47% | +189.0K | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 1.48M | $227.0M | 2.20% | -- | 2026-03-31 |
| Invesco Ltd. | 1.47M | $225.0M | 2.18% | -215.4K | 2026-03-31 |
| STATE STREET CORP | 1.35M | $207.0M | 2.01% | -86.8K | 2026-03-31 |
| DIMENSIONAL FUND ADVISORS LP | 1.15M | $176.0M | 1.70% | +56.3K | 2026-03-31 |
| ARROWSTREET CAPITAL, LIMITED PARTNERSHIP | 1.11M | $170.0M | 1.65% | -79.8K | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 939.8K | $144.0M | 1.39% | -39.0K | 2026-03-31 |