LULU
Lululemon Athletica Inc
Price:  
303.00 
USD
Volume:  
2,281,899.00
Canada | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Lululemon WACC - Weighted Average Cost of Capital

The WACC of Lululemon Athletica Inc (LULU) is 6.7%.

The Cost of Equity of Lululemon Athletica Inc (LULU) is 10.20%.
The Cost of Debt of Lululemon Athletica Inc (LULU) is 4.60%.

Range Selected
Cost of equity 8.20% - 12.20% 10.20%
Tax rate 28.10% - 28.40% 28.25%
Cost of debt 4.60% - 4.60% 4.60%
WACC 5.7% - 7.8% 6.7%
WACC

Lululemon WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.93 1.31
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 12.20%
Tax rate 28.10% 28.40%
Debt/Equity ratio 1 1
Cost of debt 4.60% 4.60%
After-tax WACC 5.7% 7.8%
Selected WACC 6.7%