The WACC of Journeo PLC (JNEO.L) is 9.3%.
| Range | Selected | |
| Cost of equity | 8.10% - 10.70% | 9.40% |
| Tax rate | 0.80% - 1.30% | 1.05% |
| Cost of debt | 4.60% - 7.30% | 5.95% |
| WACC | 8.0% - 10.6% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.69 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 10.70% |
| Tax rate | 0.80% | 1.30% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.60% | 7.30% |
| After-tax WACC | 8.0% | 10.6% |
| Selected WACC | 9.3% | |