The Discounted Cash Flow (DCF) valuation of KEG Royalties Income Fund (KEG.UN.TO) is 20.35 CAD. With the latest stock price at 15.13 CAD, the upside of KEG Royalties Income Fund based on DCF is 34.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.8% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 16.75 - 26.00 | 20.35 |
| Upside | 10.7% - 71.8% | 34.5% |