EL
Estee Lauder Companies Inc
Price:  
113.90 
USD
Volume:  
2,782,166.00
United States | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EL WACC - Weighted Average Cost of Capital

The WACC of Estee Lauder Companies Inc (EL) is 7.4%.

The Cost of Equity of Estee Lauder Companies Inc (EL) is 8.10%.
The Cost of Debt of Estee Lauder Companies Inc (EL) is 5.05%.

Range Selected
Cost of equity 6.80% - 9.40% 8.10%
Tax rate 21.50% - 24.30% 22.90%
Cost of debt 4.00% - 6.10% 5.05%
WACC 6.2% - 8.6% 7.4%
WACC

EL WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.63 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 9.40%
Tax rate 21.50% 24.30%
Debt/Equity ratio 0.2 0.2
Cost of debt 4.00% 6.10%
After-tax WACC 6.2% 8.6%
Selected WACC 7.4%