The WACC of DaVita Inc (DVA) is 6.5%.
| Range | Selected | |
| Cost of equity | 7.10% - 9.20% | 8.15% |
| Tax rate | 20.40% - 21.70% | 21.05% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 5.7% - 7.3% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.7 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 9.20% |
| Tax rate | 20.40% | 21.70% |
| Debt/Equity ratio | 0.58 | 0.58 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 5.7% | 7.3% |
| Selected WACC | 6.5% | |