EDV.TO
Endeavour Mining Corp
Price:  
29.82 
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 10.5%.

The Cost of Equity of Endeavour Mining Corp (EDV.TO) is 12.15%.
The Cost of Debt of Endeavour Mining Corp (EDV.TO) is 5.00%.

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%
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 1.5 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%