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% | |