LULU
Lululemon Athletica Inc
Price:  
464.14 
USD
Volume:  
888,472.00
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 7.1%.

The Cost of Equity of Lululemon Athletica Inc (LULU) is 10.85%.
The Cost of Debt of Lululemon Athletica Inc (LULU) is 4.60%.

Range Selected
Cost of equity 9.00% - 12.70% 10.85%
Tax rate 28.10% - 29.40% 28.75%
Cost of debt 4.60% - 4.60% 4.60%
WACC 6.2% - 8.0% 7.1%
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 1.11 1.39
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.00% 12.70%
Tax rate 28.10% 29.40%
Debt/Equity ratio 1 1
Cost of debt 4.60% 4.60%
After-tax WACC 6.2% 8.0%
Selected WACC 7.1%