The WACC of DaVita Inc (DVA) is 6.1%.
| Range | Selected | |
| Cost of equity | 6.60% - 9.00% | 7.80% |
| Tax rate | 20.40% - 21.70% | 21.05% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 5.3% - 7.0% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.59 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 9.00% |
| Tax rate | 20.40% | 21.70% |
| Debt/Equity ratio | 0.63 | 0.63 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 5.3% | 7.0% |
| Selected WACC | 6.1% | |