LII
Lennox International Inc
Price:  
550.42 
USD
Volume:  
375,572.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LII WACC - Weighted Average Cost of Capital

The WACC of Lennox International Inc (LII) is 10.0%.

The Cost of Equity of Lennox International Inc (LII) is 10.45%.
The Cost of Debt of Lennox International Inc (LII) is 4.30%.

Range Selected
Cost of equity 9.20% - 11.70% 10.45%
Tax rate 19.40% - 19.60% 19.50%
Cost of debt 4.00% - 4.60% 4.30%
WACC 8.8% - 11.2% 10.0%
WACC

LII WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.16 1.22
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.20% 11.70%
Tax rate 19.40% 19.60%
Debt/Equity ratio 0.07 0.07
Cost of debt 4.00% 4.60%
After-tax WACC 8.8% 11.2%
Selected WACC 10.0%