The WACC of Lumber Liquidators Holdings Inc (LL) is 7.4%.
| Range | Selected | |
| Cost of equity | 13.40% - 18.20% | 15.80% |
| Tax rate | 16.60% - 19.00% | 17.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.8% - 8.0% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 2.07 | 2.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.40% | 18.20% |
| Tax rate | 16.60% | 19.00% |
| Debt/Equity ratio | 2.55 | 2.55 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.8% | 8.0% |
| Selected WACC | 7.4% | |