EDV.TO
Endeavour Mining Corp
Price:  
27.01 
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 9.0%.

The Cost of Equity of Endeavour Mining Corp (EDV.TO) is 10.40%.
The Cost of Debt of Endeavour Mining Corp (EDV.TO) is 5.00%.

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%
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 1.06 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%