The WACC of Lands End Inc (LE) is 9.1%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.30% | 7.05% |
| Tax rate | 12.50% - 14.30% | 13.40% |
| Cost of debt | 11.20% - 19.90% | 15.55% |
| WACC | 7.1% - 11.1% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.42 | 0.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.30% |
| Tax rate | 12.50% | 14.30% |
| Debt/Equity ratio | 0.47 | 0.47 |
| Cost of debt | 11.20% | 19.90% |
| After-tax WACC | 7.1% | 11.1% |
| Selected WACC | 9.1% | |