DVA
DaVita Inc
Price:  
141.24 
USD
Volume:  
997,868.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DaVita WACC - Weighted Average Cost of Capital

The WACC of DaVita Inc (DVA) is 6.3%.

The Cost of Equity of DaVita Inc (DVA) is 7.90%.
The Cost of Debt of DaVita Inc (DVA) is 4.90%.

Range Selected
Cost of equity 6.50% - 9.30% 7.90%
Tax rate 20.40% - 21.70% 21.05%
Cost of debt 4.00% - 5.80% 4.90%
WACC 5.1% - 7.4% 6.3%
WACC

DaVita WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.56 0.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.30%
Tax rate 20.40% 21.70%
Debt/Equity ratio 0.68 0.68
Cost of debt 4.00% 5.80%
After-tax WACC 5.1% 7.4%
Selected WACC 6.3%