The Discounted Cash Flow (DCF) valuation of KEG Royalties Income Fund (KEG.UN.TO) is 20.79 CAD. With the latest stock price at 14.82 CAD, the upside of KEG Royalties Income Fund based on DCF is 40.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.8% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 16.80 - 27.34 | 20.79 |
| Upside | 13.4% - 84.5% | 40.3% |