The WACC of DaVita Inc (DVA) is 6.2%.
Range | Selected | |
Cost of equity | 6.60% - 9.20% | 7.90% |
Tax rate | 20.40% - 21.70% | 21.05% |
Cost of debt | 4.00% - 5.80% | 4.90% |
WACC | 5.2% - 7.3% | 6.2% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.59 | 0.77 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.60% | 9.20% |
Tax rate | 20.40% | 21.70% |
Debt/Equity ratio | 0.69 | 0.69 |
Cost of debt | 4.00% | 5.80% |
After-tax WACC | 5.2% | 7.3% |
Selected WACC | 6.2% | |