LE
Lands End Inc
Price:  
15.19 
USD
Volume:  
188,761.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LE WACC - Weighted Average Cost of Capital

The WACC of Lands End Inc (LE) is 11.4%.

The Cost of Equity of Lands End Inc (LE) is 9.35%.
The Cost of Debt of Lands End Inc (LE) is 17.55%.

Range Selected
Cost of equity 8.20% - 10.50% 9.35%
Tax rate 12.50% - 14.30% 13.40%
Cost of debt 11.20% - 23.90% 17.55%
WACC 8.8% - 14.1% 11.4%
WACC

LE WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.95 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 10.50%
Tax rate 12.50% 14.30%
Debt/Equity ratio 0.56 0.56
Cost of debt 11.20% 23.90%
After-tax WACC 8.8% 14.1%
Selected WACC 11.4%