The WACC of Lands End Inc (LE) is 12.5%.
| Range | Selected | |
| Cost of equity | 9.40% - 12.90% | 11.15% |
| Tax rate | 12.50% - 14.30% | 13.40% |
| Cost of debt | 11.20% - 23.90% | 17.55% |
| WACC | 9.5% - 15.5% | 12.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.2 | 1.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 12.90% |
| Tax rate | 12.50% | 14.30% |
| Debt/Equity ratio | 0.51 | 0.51 |
| Cost of debt | 11.20% | 23.90% |
| After-tax WACC | 9.5% | 15.5% |
| Selected WACC | 12.5% | |