The WACC of Ulta Beauty Inc (ULTA) is 7.3%.
| Range | Selected | |
| Cost of equity | 9.40% - 12.80% | 11.10% |
| Tax rate | 23.80% - 23.90% | 23.85% |
| Cost of debt | 4.50% - 4.50% | 4.50% |
| WACC | 6.4% - 8.1% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.21 | 1.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 12.80% |
| Tax rate | 23.80% | 23.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.50% | 4.50% |
| After-tax WACC | 6.4% | 8.1% |
| Selected WACC | 7.3% | |