LULU
Lululemon Athletica Inc
Price:  
399.75 
USD
Volume:  
1,340,204.00
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 5.9%.

The Cost of Equity of Lululemon Athletica Inc (LULU) is 8.55%.
The Cost of Debt of Lululemon Athletica Inc (LULU) is 4.50%.

Range Selected
Cost of equity 5.80% - 11.30% 8.55%
Tax rate 28.10% - 28.40% 28.25%
Cost of debt 4.50% - 4.50% 4.50%
WACC 4.5% - 7.3% 5.9%
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 0.42 1.16
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 11.30%
Tax rate 28.10% 28.40%
Debt/Equity ratio 1 1
Cost of debt 4.50% 4.50%
After-tax WACC 4.5% 7.3%
Selected WACC 5.9%