EDR.TO
Endeavour Silver Corp
Price:  
6.07 
CAD
Volume:  
142,911.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EDR.TO WACC - Weighted Average Cost of Capital

The WACC of Endeavour Silver Corp (EDR.TO) is 9.3%.

The Cost of Equity of Endeavour Silver Corp (EDR.TO) is 9.35%.
The Cost of Debt of Endeavour Silver Corp (EDR.TO) is 5.75%.

Range Selected
Cost of equity 7.80% - 10.90% 9.35%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.60% - 6.90% 5.75%
WACC 7.7% - 10.9% 9.3%
WACC

EDR.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.91 1.11
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 10.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.60% 6.90%
After-tax WACC 7.7% 10.9%
Selected WACC 9.3%