DVA
DaVita Inc
Price:  
125.26 
USD
Volume:  
630,315.00
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 6.5%.

The Cost of Equity of DaVita Inc (DVA) is 8.55%.
The Cost of Debt of DaVita Inc (DVA) is 4.90%.

Range Selected
Cost of equity 7.30% - 9.80% 8.55%
Tax rate 20.40% - 21.70% 21.05%
Cost of debt 4.00% - 5.80% 4.90%
WACC 5.5% - 7.5% 6.5%
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 0.75 0.89
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 9.80%
Tax rate 20.40% 21.70%
Debt/Equity ratio 0.78 0.78
Cost of debt 4.00% 5.80%
After-tax WACC 5.5% 7.5%
Selected WACC 6.5%