The WACC of Journey Energy Inc (JOY.TO) is 8.4%.
| Range | Selected | |
| Cost of equity | 7.70% - 11.60% | 9.65% |
| Tax rate | 13.10% - 38.20% | 25.65% |
| Cost of debt | 6.00% - 7.20% | 6.60% |
| WACC | 7.1% - 9.8% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.87 | 1.21 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 11.60% |
| Tax rate | 13.10% | 38.20% |
| Debt/Equity ratio | 0.35 | 0.35 |
| Cost of debt | 6.00% | 7.20% |
| After-tax WACC | 7.1% | 9.8% |
| Selected WACC | 8.4% | |