The WACC of e.l.f. Beauty Inc (ELF) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.70% | 6.55% |
| Tax rate | 12.50% - 19.00% | 15.75% |
| Cost of debt | 4.60% - 6.00% | 5.30% |
| WACC | 5.4% - 7.6% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.34 | 0.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 7.70% |
| Tax rate | 12.50% | 19.00% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.60% | 6.00% |
| After-tax WACC | 5.4% | 7.6% |
| Selected WACC | 6.5% | |