The WACC of Endeavour Mining Corp (EDV.TO) is 10.5%.
| Range | Selected | |
| Cost of equity | 10.80% - 13.50% | 12.15% |
| Tax rate | 36.30% - 43.20% | 39.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.4% - 11.6% | 10.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.5 | 1.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.80% | 13.50% |
| Tax rate | 36.30% | 43.20% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.4% | 11.6% |
| Selected WACC | 10.5% | |