EDV.TO
Endeavour Mining Corp
Price:  
26.47 
CAD
Volume:  
244,852.00
United Kingdom | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EDV.TO WACC - Weighted Average Cost of Capital

The WACC of Endeavour Mining Corp (EDV.TO) is 10.2%.

The Cost of Equity of Endeavour Mining Corp (EDV.TO) is 12.05%.
The Cost of Debt of Endeavour Mining Corp (EDV.TO) is 5.00%.

Range Selected
Cost of equity 10.40% - 13.70% 12.05%
Tax rate 36.30% - 43.20% 39.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 9.0% - 11.5% 10.2%
WACC

EDV.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.42 1.56
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.40% 13.70%
Tax rate 36.30% 43.20%
Debt/Equity ratio 0.25 0.25
Cost of debt 5.00% 5.00%
After-tax WACC 9.0% 11.5%
Selected WACC 10.2%