The WACC of Endeavour Mining Corp (EDV.TO) is 9.0%.
Range | Selected | |
Cost of equity | 8.60% - 12.20% | 10.40% |
Tax rate | 36.30% - 43.20% | 39.75% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 7.5% - 10.4% | 9.0% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.06 | 1.33 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.60% | 12.20% |
Tax rate | 36.30% | 43.20% |
Debt/Equity ratio | 0.24 | 0.24 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 7.5% | 10.4% |
Selected WACC | 9.0% | |