Davita Inc. (DVA)

Market price: $181.45

4 valuation methods

• DCF (FCFF): $237.72 to $447.93 (midpoint $321.49)
• P / E: $315.21 to $438.01 (midpoint $354.58)
• EV / Revenue: $278.17 to $710.24 (midpoint $389.20)
• EV / EBITDA: $454.85 to $783.05 (midpoint $582.21)