The WACC of L Brands Inc (LB) is 9.2%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.80% | 9.35% |
| Tax rate | 1.40% - 1.80% | 1.60% |
| Cost of debt | 7.00% - 10.30% | 8.65% |
| WACC | 7.8% - 10.7% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.87 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.80% |
| Tax rate | 1.40% | 1.80% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 7.00% | 10.30% |
| After-tax WACC | 7.8% | 10.7% |
| Selected WACC | 9.2% | |