The WACC of Journey Energy Inc (JOY.TO) is 8.7%.
| Range | Selected | |
| Cost of equity | 8.60% - 12.90% | 10.75% |
| Tax rate | 13.10% - 38.20% | 25.65% |
| Cost of debt | 4.90% - 7.20% | 6.05% |
| WACC | 7.2% - 10.2% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.07 | 1.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 12.90% |
| Tax rate | 13.10% | 38.20% |
| Debt/Equity ratio | 0.49 | 0.49 |
| Cost of debt | 4.90% | 7.20% |
| After-tax WACC | 7.2% | 10.2% |
| Selected WACC | 8.7% | |