The WACC of Ulta Beauty Inc (ULTA) is 6.4%.
| Range | Selected | |
| Cost of equity | 8.20% - 10.40% | 9.30% |
| Tax rate | 23.80% - 23.90% | 23.85% |
| Cost of debt | 4.50% - 4.50% | 4.50% |
| WACC | 5.8% - 6.9% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.95 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 10.40% |
| Tax rate | 23.80% | 23.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.50% | 4.50% |
| After-tax WACC | 5.8% | 6.9% |
| Selected WACC | 6.4% | |