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