Endeavour Group Ltd
ASX:EDV
Prices of ASX stocks are not being updated. The latest EDV price on Alpha Spread is from Oct 15, 2026. Financials, forecasts and intrinsic value keep updating.
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Endeavour Group Ltd
ASX:EDV
|
AU |
|
Basic-Fit NV
OTC:BSFFF
|
NL |
|
HA Sustainable Infrastructure Capital Inc
NYSE:HASI
|
US |
|
Kenedix Office Investment Corp
TSE:8972
|
JP |
|
E
|
EBOS Group Ltd
OTC:EBOSY
|
AU |
|
C
|
CDW Corp
DUS:CDW
|
US |
|
Deutsche Boerse AG
XETRA:DB1
|
DE |
|
D
|
Delta Air Lines Inc
XMUN:OYC
|
US |
|
T
|
Truist Financial Corp
DUS:BBK
|
US |
|
Orege SA
LSE:0QSU
|
FR |
|
L
|
L3Harris Technologies Inc
SWB:HRS
|
US |
|
I
|
Intuit Inc
XETRA:ITU
|
US |
|
Sompo Holdings Inc
TSE:8630
|
JP |
|
BeOne Medicines AG
NASDAQ:ONC
|
CH |
|
M
|
Mgame Corp
KOSDAQ:058630
|
KR |
|
L
|
Leon's Furniture Ltd
OTC:LEFUF
|
CA |
|
S
|
Seera Holding Group SJSC
SAU:1810
|
SA |
|
U
|
Unite Group PLC
F:U1B
|
UK |
|
W
|
Web Travel Group Ltd
SWB:WBJ
|
AU |
|
Premia Finance SpA Societa di Mediazione Creditizia
MIL:PFI
|
IT |
|
I
|
Ingersoll Rand Inc
SWB:5GD
|
US |
|
I
|
Intchains Group Ltd
NASDAQ:ICG
|
CN |
|
Apollo Global Management Inc
NYSE:APO
|
US |
|
T
|
TUI AG
XETRA:TUI1
|
DE |
Discount Rate
EDV Cost of Equity
Discount Rate
EDV's Cost of Equity, calculated using the formula Risk-Free Rate + Beta x ERP, stands at 8.4%. The Beta, indicating the stock's volatility relative to the market, is 0.76, while the current Risk-Free Rate, based on government bond yields, is 5.13%, and the ERP, measuring the extra return over the risk-free rate required by investors, is 4.3%.
EDV WACC
Discount Rate
EDV's Weighted Average Cost of Capital (WACC) is calculated as the weighted average of its cost of equity and cost of debt, adjusted for tax. The WACC stands at 24.38%. This includes the cost of equity at 8.4%, calculated as Risk-Free Rate + Beta x ERP, and the cost of debt at 40%, reflecting the interest rate on EDV's debt adjusted for tax benefits. The weight of debt in the capital structure is 50.56%.
What is EDV's discount rate?
EDV's current Cost of Equity is 8.4%, while its WACC stands at 24.38%. The selection of the appropriate discount rate is contingent on the type of cash flows being discounted.
For Equity Valuation: When valuing equity, especially in scenarios where you are discounting cash flows to equity holders (such as Net Income, Earnings Per Share (EPS), or Free Cash Flow to Equity), the Cost of Equity should be used.
For Firm Valuation: In contrast, when valuing the entire firm and discounting cash flows available to both debt and equity holders (like Free Cash Flow to the Firm), the Weighted Average Cost of Capital (WACC) is the appropriate rate.
How is Cost of Equity for EDV calculated?
The Cost of Equity represents the return a company must offer investors to compensate for the risk of investing in its stock. It's calculated using the Capital Asset Pricing Model (CAPM), which combines the risk-free rate, the stock's beta, and the equity risk premium (ERP).
This model considers the inherent risk of investing in the stock compared to a risk-free investment and the market's overall risk.
Here is how we calculate the cost of equity for
EDV
How is WACC for EDV calculated?
WACC, or Weighted Average Cost of Capital, is a calculation that reflects the average rate of return a company is expected to pay its security holders to finance its assets. It is a critical measure in financial analysis for valuing a company’s entire operations.
The WACC formula combines the costs of equity and debt, weighted by their respective proportions in the company's capital structure.
Here is how we calculate WACC for
EDV
