LE
Lands End Inc
Price:  
12.76 
USD
Volume:  
106,121.00
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 12.6%.

The Cost of Equity of Lands End Inc (LE) is 12.20%.
The Cost of Debt of Lands End Inc (LE) is 15.55%.

Range Selected
Cost of equity 10.40% - 14.00% 12.20%
Tax rate 12.50% - 14.30% 13.40%
Cost of debt 11.20% - 19.90% 15.55%
WACC 10.2% - 15.1% 12.6%
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 1.41 1.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.40% 14.00%
Tax rate 12.50% 14.30%
Debt/Equity ratio 0.59 0.59
Cost of debt 11.20% 19.90%
After-tax WACC 10.2% 15.1%
Selected WACC 12.6%