The WACC of Duluth Holdings Inc (DLTH) is 7.8%.
| Range | Selected | |
| Cost of equity | 7.80% - 11.10% | 9.45% |
| Tax rate | 23.00% - 24.10% | 23.55% |
| Cost of debt | 5.10% - 7.00% | 6.05% |
| WACC | 6.4% - 9.1% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.84 | 1.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 11.10% |
| Tax rate | 23.00% | 24.10% |
| Debt/Equity ratio | 0.53 | 0.53 |
| Cost of debt | 5.10% | 7.00% |
| After-tax WACC | 6.4% | 9.1% |
| Selected WACC | 7.8% | |