Davita Inc. (NYSE: DVA)

Sector: Healthcare Industry: Medical Care Facilities CIK: 0000927066
Market Cap 11.17 Bn
P/B -17.15
P/E 14.95
P/S 0.82
ROIC (Qtr) 12.40
Div Yield % 0.00
Rev 1y % (Qtr) 9.87
Total Debt (Qtr) 12.87 Bn
Debt/Equity (Qtr) -19.77
Add ratio to table...

About

DaVita Inc., known by its stock symbol DVA, is a prominent player in the healthcare industry, specializing in transforming care delivery to enhance the quality of life for patients globally. The company's primary business activities revolve around providing kidney care services, with a significant focus on the U.S. market. DaVita operates in 46 states and the District of Columbia, managing a network of 2,675 outpatient dialysis centers, which cater to approximately 200,800 patients. DaVita's revenue generation is primarily tied to its U.S. dialysis...

Read more

Investment thesis

Bull case

  • Operating cash flow of 1.89B provides strong 13.48x coverage of stock compensation 139.95M, indicating sustainable incentive practices.
  • Robust free cash flow of 1.31B exceeds capital expenditure of 575.86M by 2.28x, indicating strong organic growth funding capability.
  • Robust tangible asset base of 9.71B provides 10.60x coverage of working capital 916.37M, indicating strong operational backing.
  • Retained earnings of (328.43M) represent substantial 0.50x of equity (651.08M), indicating strong internal capital generation.
  • Operating cash flow of 1.89B fully covers other non-current liabilities 840.38M by 2.24x, showing strong long-term stability.

Bear case

  • Operating cash flow of 1.89B barely covers its investment activities of (654.95M), with a coverage ratio of -2.88, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 757.75M provide limited coverage of acquisition spending of (83.30M), which is -9.10x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • High receivables of 2.91B relative to inventory of 160.63M (18.11 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Operating earnings of 1.62B show weak coverage of depreciation charges of 715.35M, with a 2.26 ratio indicating high capital intensity and potential reinvestment needs.
  • Tax assets of 49.94M provide limited offset against tax liabilities of 781.23M, which is 0.06x, indicating potential future cash flow pressure from tax obligations.

Segments Breakdown of Revenue (2025)

Segments Breakdown of Revenue (2025)

Peer comparison

Companies in the Medical Care Facilities
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 HCA HCA Healthcare, Inc. 126.41 Bn 18.63 1.67 48.35 Bn
2 UHS Universal Health Services Inc 23.26 Bn 34.22 2.61 5.11 Bn
3 THC Tenet Healthcare Corp 21.11 Bn 15.01 0.99 13.17 Bn
4 FMS Fresenius Medical Care AG 14.42 Bn 17.06 0.62 14.98 Bn
5 EHC Encompass Health Corp 13.38 Bn 30.01 2.91 2.66 Bn
6 ENSG Ensign Group, Inc 12.18 Bn 35.41 2.41 2.21 Bn
7 DVA Davita Inc. 11.17 Bn 14.95 0.82 12.87 Bn
8 CHE Chemed Corp 8.11 Bn 81.70 5.57 0.14 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.32 1.24
EV to Cash from Ops. EV/CFO 12.27 15.08
EV to Debt EV to Debt 1.80 11.01
EV to EBIT EV/EBIT 14.29 15.96
EV to EBITDA EV/EBITDA 8.49 11.44
EV to Free Cash Flow [EV/FCF] EV/FCF 17.66 21.76
EV to Market Cap EV to Market Cap 2.07 619.57
EV to Revenue EV/Rev 1.70 2.71
Price to Book Value [P/B] P/B -17.15 -6.00
Price to Earnings [P/E] P/E 14.95 12.61
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 0.14
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -13.46
Dividend per Basic Share Div per Share (Qtr) 0.00 0.27
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 5.42
Interest Coverage Int. cover (Qtr) 2.79 -94.29
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -3.68 -116.62
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -13.88 46.03
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 0.98
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -10.42 -42.57
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -2.23 91.55
EBIT Growth (1y) % EBIT 1y % (Qtr) -3.95 -56.79
EBT Growth (1y) % EBT 1y % (Qtr) -14.48 -111.80
EPS Growth (1y) % EPS 1y % (Qtr) -8.71 -19.28
FCF Growth (1y) % FCF 1y % (Qtr) -10.63 188.37
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 4.33 20.14
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.78 1.02
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.04
Cash Ratio Cash Ratio (Qtr) 0.24 0.40
Current Ratio Curr Ratio (Qtr) 1.29 1.36
Debt to Equity Ratio Debt/Equity (Qtr) -19.77 -13.23
Interest Cover Ratio Int Coverage (Qtr) 2.79 -94.29
Times Interest Earned Times Interest Earned (Qtr) 2.79 -94.29
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 17.10 -75.46
EBIT Margin % EBIT Margin % (Qtr) 11.87 -74.60
EBT Margin % EBT Margin % (Qtr) 7.62 -85.12
Gross Margin % Gross Margin % (Qtr) 32.20 23.17
Net Profit Margin % Net Margin % (Qtr) 5.50 -85.79