The WACC of Estee Lauder Companies Inc (EL) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.20% | 8.05% |
| Tax rate | 24.90% - 30.00% | 27.45% |
| Cost of debt | 4.00% - 5.30% | 4.65% |
| WACC | 6.1% - 8.1% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.66 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.20% |
| Tax rate | 24.90% | 30.00% |
| Debt/Equity ratio | 0.24 | 0.24 |
| Cost of debt | 4.00% | 5.30% |
| After-tax WACC | 6.1% | 8.1% |
| Selected WACC | 7.1% | |