JOY.TO
Journey Energy Inc
Price:  
3.77 
CAD
Volume:  
372,854.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JOY.TO WACC - Weighted Average Cost of Capital

The WACC of Journey Energy Inc (JOY.TO) is 8.5%.

The Cost of Equity of Journey Energy Inc (JOY.TO) is 9.40%.
The Cost of Debt of Journey Energy Inc (JOY.TO) is 6.60%.

Range Selected
Cost of equity 7.50% - 11.30% 9.40%
Tax rate 13.10% - 38.20% 25.65%
Cost of debt 6.00% - 7.20% 6.60%
WACC 7.0% - 9.9% 8.5%
WACC

JOY.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.83 1.16
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 11.30%
Tax rate 13.10% 38.20%
Debt/Equity ratio 0.27 0.27
Cost of debt 6.00% 7.20%
After-tax WACC 7.0% 9.9%
Selected WACC 8.5%