The WACC of Estee Lauder Companies Inc (EL) is 8.2%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.90% | 9.45% |
| Tax rate | 24.90% - 30.00% | 27.45% |
| Cost of debt | 4.00% - 5.30% | 4.65% |
| WACC | 7.0% - 9.5% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.9 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.90% |
| Tax rate | 24.90% | 30.00% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 4.00% | 5.30% |
| After-tax WACC | 7.0% | 9.5% |
| Selected WACC | 8.2% | |