The WACC of Lennox International Inc (LII) is 9.9%.
Range | Selected | |
Cost of equity | 9.00% - 11.40% | 10.20% |
Tax rate | 19.10% - 19.50% | 19.30% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 8.7% - 11.0% | 9.9% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.12 | 1.17 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.00% | 11.40% |
Tax rate | 19.10% | 19.50% |
Debt/Equity ratio | 0.05 | 0.05 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 8.7% | 11.0% |
Selected WACC | 9.9% | |