LMN.SW
Lastminute.com NV
Price:  
16.50 
CHF
Volume:  
4,062.00
Netherlands | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LMN.SW WACC - Weighted Average Cost of Capital

The WACC of Lastminute.com NV (LMN.SW) is 5.6%.

The Cost of Equity of Lastminute.com NV (LMN.SW) is 6.65%.
The Cost of Debt of Lastminute.com NV (LMN.SW) is 4.25%.

Range Selected
Cost of equity 5.10% - 8.20% 6.65%
Tax rate 16.80% - 25.70% 21.25%
Cost of debt 4.00% - 4.50% 4.25%
WACC 4.6% - 6.7% 5.6%
WACC

LMN.SW WACC calculation

Category Low High
Long-term bond rate 1.0% 1.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.32 0.6
Additional risk adjustments 2.5% 3.0%
Cost of equity 5.10% 8.20%
Tax rate 16.80% 25.70%
Debt/Equity ratio 0.43 0.43
Cost of debt 4.00% 4.50%
After-tax WACC 4.6% 6.7%
Selected WACC 5.6%