As of 2024-07-27, the Intrinsic Value of Keyera Corp (KEY.TO) is
38.70 CAD. This KEY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 39.04 CAD, the upside of Keyera Corp is
%.
The range of the Intrinsic Value is 18.90 - 114.84 CAD
38.70 CAD
Intrinsic Value
KEY.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.90 - 114.84 |
38.70 |
-0.9% |
| DCF (Growth 10y) |
25.81 - 128.46 |
47.09 |
20.6% |
| DCF (EBITDA 5y) |
22.09 - 38.36 |
28.73 |
-26.4% |
| DCF (EBITDA 10y) |
25.22 - 42.79 |
32.42 |
-17.0% |
| Fair Value |
38.97 - 38.97 |
38.97 |
-0.19% |
| P/E |
18.49 - 27.34 |
23.05 |
-41.0% |
| EV/EBITDA |
16.86 - 33.64 |
26.72 |
-31.6% |
| EPV |
12.21 - 19.64 |
15.93 |
-59.2% |
| DDM - Stable |
19.34 - 85.25 |
52.30 |
34.0% |
| DDM - Multi |
26.89 - 80.35 |
39.01 |
-0.1% |
KEY.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,946.13 |
| Beta |
0.58 |
| Outstanding shares (mil) |
229.15 |
| Enterprise Value (mil) |
12,986.21 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.64% |
| Cost of Debt |
5.15% |
| WACC |
5.79% |