EDR.TO
Endeavour Silver Corp
Price:  
5.14 
CAD
Volume:  
847,938.00
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 7.8%.

The Cost of Equity of Endeavour Silver Corp (EDR.TO) is 7.80%.
The Cost of Debt of Endeavour Silver Corp (EDR.TO) is 5.45%.

Range Selected
Cost of equity 5.70% - 9.90% 7.80%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 6.90% 5.45%
WACC 5.6% - 9.9% 7.8%
WACC

EDR.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.47 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 9.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.00% 6.90%
After-tax WACC 5.6% 9.9%
Selected WACC 7.8%