The WACC of Lands End Inc (LE) is 11.0%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.50% | 9.20% |
| Tax rate | 12.50% - 14.30% | 13.40% |
| Cost of debt | 11.20% - 20.90% | 16.05% |
| WACC | 8.6% - 13.4% | 11.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.87 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.50% |
| Tax rate | 12.50% | 14.30% |
| Debt/Equity ratio | 0.65 | 0.65 |
| Cost of debt | 11.20% | 20.90% |
| After-tax WACC | 8.6% | 13.4% |
| Selected WACC | 11.0% | |