U.S. markets close in 5 hours 41 minutes
  • S&P 500

    3,618.83
    -19.52 (-0.54%)
     
  • Dow 30

    29,613.11
    -297.26 (-0.99%)
     
  • Nasdaq

    12,171.56
    -34.28 (-0.28%)
     
  • Russell 2000

    1,838.45
    -16.82 (-0.91%)
     
  • Crude Oil

    45.16
    -0.37 (-0.81%)
     
  • Gold

    1,776.00
    -12.10 (-0.68%)
     
  • Silver

    22.42
    -0.22 (-0.99%)
     
  • EUR/USD

    1.2005
    +0.0034 (+0.2881%)
     
  • 10-Yr Bond

    0.8500
    +0.0080 (+0.95%)
     
  • Vix

    21.79
    +0.95 (+4.56%)
     
  • GBP/USD

    1.3370
    +0.0056 (+0.4225%)
     
  • USD/JPY

    104.1580
    +0.0730 (+0.0701%)
     
  • BTC-USD

    19,749.26
    +415.44 (+2.15%)
     
  • CMC Crypto 200

    386.07
    +21.47 (+5.89%)
     
  • FTSE 100

    6,350.22
    -17.36 (-0.27%)
     
  • Nikkei 225

    26,433.62
    -211.09 (-0.79%)
     

Is There An Opportunity With DaVita Inc.'s (NYSE:DVA) 26% Undervaluation?

Simply Wall St
·6 min read

Today we will run through one way of estimating the intrinsic value of DaVita Inc. (NYSE:DVA) by projecting its future cash flows and then discounting them to today's value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. It may sound complicated, but actually it is quite simple!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for DaVita

The model

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. In the first stage we need to estimate the cash flows to the business over the next ten years. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$957.7m

US$1.19b

US$1.15b

US$1.13b

US$1.12b

US$1.13b

US$1.14b

US$1.15b

US$1.17b

US$1.19b

Growth Rate Estimate Source

Analyst x3

Analyst x1

Est @ -3.41%

Est @ -1.72%

Est @ -0.54%

Est @ 0.29%

Est @ 0.87%

Est @ 1.27%

Est @ 1.56%

Est @ 1.76%

Present Value ($, Millions) Discounted @ 9.3%

US$877

US$997

US$881

US$793

US$722

US$662

US$612

US$567

US$527

US$491

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$7.1b

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (2.2%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 9.3%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$1.2b× (1 + 2.2%) ÷ (9.3%– 2.2%) = US$17b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$17b÷ ( 1 + 9.3%)10= US$7.1b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$14b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$86.7, the company appears a touch undervalued at a 26% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

dcf
dcf

Important assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at DaVita as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 9.3%, which is based on a levered beta of 1.171. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. Can we work out why the company is trading at a discount to intrinsic value? For DaVita, we've put together three essential aspects you should look at:

  1. Risks: Consider for instance, the ever-present spectre of investment risk. We've identified 1 warning sign with DaVita , and understanding this should be part of your investment process.

  2. Future Earnings: How does DVA's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com.