The WACC of Lauritz.com Group A/S (LAUR.ST) is 5.9%.
| Range | Selected | |
| Cost of equity | 6.20% - 10.30% | 8.25% |
| Tax rate | 12.00% - 16.80% | 14.40% |
| Cost of debt | 6.50% - 7.00% | 6.75% |
| WACC | 5.7% - 6.1% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.73 | 1.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 10.30% |
| Tax rate | 12.00% | 16.80% |
| Debt/Equity ratio | 16.34 | 16.34 |
| Cost of debt | 6.50% | 7.00% |
| After-tax WACC | 5.7% | 6.1% |
| Selected WACC | 5.9% | |