The WACC of Ulta Beauty Inc (ULTA) is 7.5%.
| Range | Selected | |
| Cost of equity | 9.70% - 13.70% | 11.70% |
| Tax rate | 23.80% - 23.90% | 23.85% |
| Cost of debt | 4.50% - 4.50% | 4.50% |
| WACC | 6.5% - 8.6% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.26 | 1.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 13.70% |
| Tax rate | 23.80% | 23.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.50% | 4.50% |
| After-tax WACC | 6.5% | 8.6% |
| Selected WACC | 7.5% | |