ENDP
Endo International PLC
Price:  
0.29 
USD
Volume:  
44,437,200.00
Ireland | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ENDP WACC - Weighted Average Cost of Capital

The WACC of Endo International PLC (ENDP) is 9.1%.

The Cost of Equity of Endo International PLC (ENDP) is 131.10%.
The Cost of Debt of Endo International PLC (ENDP) is 11.00%.

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%
WACC

ENDP WACC calculation

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%