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