The WACC of Endo International PLC (ENDP) is 9.1%.
| Range | Selected | |
| Cost of equity | 103.00% - 159.20% | 131.10% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 5.00% - 17.00% | 11.00% |
| WACC | 4.5% - 13.7% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.0% | 6.0% |
| Adjusted beta | 19.76 | 25.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 103.00% | 159.20% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 113.89 | 113.89 |
| Cost of debt | 5.00% | 17.00% |
| After-tax WACC | 4.5% | 13.7% |
| Selected WACC | 9.1% | |