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