The WACC of Lumber Liquidators Holdings Inc (LL) is 7.5%.
| Range | Selected | |
| Cost of equity | 12.00% - 18.50% | 15.25% |
| Tax rate | 16.60% - 19.00% | 17.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.5% - 8.4% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.77 | 2.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.00% | 18.50% |
| Tax rate | 16.60% | 19.00% |
| Debt/Equity ratio | 2.31 | 2.31 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.5% | 8.4% |
| Selected WACC | 7.5% | |