ONEM
1Life Healthcare Inc
Price:  
16.47 
USD
Volume:  
12,608,400.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ONEM WACC - Weighted Average Cost of Capital

The WACC of 1Life Healthcare Inc (ONEM) is 10.4%.

The Cost of Equity of 1Life Healthcare Inc (ONEM) is 9.05%.
The Cost of Debt of 1Life Healthcare Inc (ONEM) is 25.35%.

Range Selected
Cost of equity 7.50% - 10.60% 9.05%
Tax rate 0.20% - 0.20% 0.20%
Cost of debt 7.00% - 43.70% 25.35%
WACC 7.5% - 13.3% 10.4%
WACC

ONEM WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.8 1.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.60%
Tax rate 0.20% 0.20%
Debt/Equity ratio 0.09 0.09
Cost of debt 7.00% 43.70%
After-tax WACC 7.5% 13.3%
Selected WACC 10.4%