Three independent discounted-cash-flow-style models value DaVita Inc. every trading day. 0 of 3 currently price DVA above its market price.
| Free Cash Flow model | $-7,225.55 |
| Excess Profit model | $-7,461.29 |
| Residual Earnings model | $-8.11 |
| Dividend Discount model | — |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +12.9% |
| Net debt / EBITDA | 6.1× |
| Gross margin | +32.2% |
| Revenue CAGR | +5.5% |
| Cash conversion | 1.7× |
| Dividend yield | — |
| Buyback yield | +12.7% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open DVA in StockKitty