DAVITA INC. (DVA)

Services-Misc Health & Allied Services, NEC

Latest Price

$181.55

TTM P/E

14.94

Normalized P/E

20.22

Div Yield

Book Value

4.62

P/B Ratio

39.30

Valuation metrics

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

68% 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

64% downside

EPS: $9.84

Target P/E: 20×

Formula: EPS × P/E

P/E Fair Value

$196.80

+8% upside

93.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
Berkshire Hathaway Inc	28.88M	$6.42B	45.16%	-1.22M	2026-06-30
BlackRock, Inc.	2.46M	$547.0M	3.85%	-305.8K	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	2.10M	$467.0M	3.29%	-78.8K	2026-06-30
MORGAN STANLEY	1.60M	$356.0M	2.50%	-64.3K	2026-06-30
VANGUARD PORTFOLIO MANAGEMENT LLC	1.38M	$306.0M	2.15%	-101.7K	2026-06-30
STATE STREET CORP	1.32M	$294.0M	2.07%	-28.7K	2026-06-30
Invesco Ltd.	1.21M	$269.0M	1.89%	-256.0K	2026-06-30
DIMENSIONAL FUND ADVISORS LP	1.14M	$253.0M	1.78%	-7.6K	2026-06-30
NEUBERGER BERMAN GROUP LLC	925.6K	$205.0M	1.45%	+393.5K	2026-06-30
LSV ASSET MANAGEMENT	908.4K	$202.0M	1.42%	-22.7K	2026-06-30