The Discounted Cash Flow (DCF) valuation of Keyera Corp (KEY.TO) is 38.70 CAD. With the latest stock price at 39.04 CAD, the upside of Keyera Corp based on DCF is -0.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.4% | 5.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 18.90 - 114.84 | 38.70 |
| Upside | -51.6% - 194.2% | -0.9% |