The WACC of Endeavour Mining Corp (EDV.TO) is 9.0%.
| Range | Selected | |
| Cost of equity | 8.90% - 11.40% | 10.15% |
| Tax rate | 36.30% - 43.20% | 39.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.9% - 10.0% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.1 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 11.40% |
| Tax rate | 36.30% | 43.20% |
| Debt/Equity ratio | 0.2 | 0.2 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.9% | 10.0% |
| Selected WACC | 9.0% | |