The WACC of Journey Energy Inc (JOY.TO) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.60% - 11.50% | 9.55% |
| Tax rate | 13.10% - 38.20% | 25.65% |
| Cost of debt | 4.10% - 7.20% | 5.65% |
| WACC | 6.4% - 9.4% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.86 | 1.2 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 11.50% |
| Tax rate | 13.10% | 38.20% |
| Debt/Equity ratio | 0.41 | 0.41 |
| Cost of debt | 4.10% | 7.20% |
| After-tax WACC | 6.4% | 9.4% |
| Selected WACC | 7.9% | |