The WACC of Journey Energy Inc (JOY.TO) is 7.6%.
| Range | Selected | |
| Cost of equity | 6.90% - 11.70% | 9.30% |
| Tax rate | 13.10% - 38.20% | 25.65% |
| Cost of debt | 4.10% - 7.20% | 5.65% |
| WACC | 5.8% - 9.5% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.73 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 11.70% |
| Tax rate | 13.10% | 38.20% |
| Debt/Equity ratio | 0.46 | 0.46 |
| Cost of debt | 4.10% | 7.20% |
| After-tax WACC | 5.8% | 9.5% |
| Selected WACC | 7.6% | |