EL
Estee Lauder Companies Inc
Price:  
147.78 
USD
Volume:  
1,926,020.00
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 7.8%.

The Cost of Equity of Estee Lauder Companies Inc (EL) is 8.40%.
The Cost of Debt of Estee Lauder Companies Inc (EL) is 5.30%.

Range Selected
Cost of equity 6.70% - 10.10% 8.40%
Tax rate 21.50% - 24.30% 22.90%
Cost of debt 4.00% - 6.60% 5.30%
WACC 6.2% - 9.4% 7.8%
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 0.61 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 10.10%
Tax rate 21.50% 24.30%
Debt/Equity ratio 0.15 0.15
Cost of debt 4.00% 6.60%
After-tax WACC 6.2% 9.4%
Selected WACC 7.8%