LL
Lumber Liquidators Holdings Inc
Price:  
1.70 
USD
Volume:  
175,773.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LL WACC - Weighted Average Cost of Capital

The WACC of Lumber Liquidators Holdings Inc (LL) is 7.8%.

The Cost of Equity of Lumber Liquidators Holdings Inc (LL) is 12.60%.
The Cost of Debt of Lumber Liquidators Holdings Inc (LL) is 5.00%.

Range Selected
Cost of equity 10.10% - 15.10% 12.60%
Tax rate 16.60% - 19.00% 17.80%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.8% - 8.9% 7.8%
WACC

LL WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.34 1.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.10% 15.10%
Tax rate 16.60% 19.00%
Debt/Equity ratio 1.27 1.27
Cost of debt 5.00% 5.00%
After-tax WACC 6.8% 8.9%
Selected WACC 7.8%