As of 2024-12-11, the Intrinsic Value of Keyera Corp (KEY.TO) is
51.27 CAD. This KEY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 44.57 CAD, the upside of Keyera Corp is
15.00%.
The range of the Intrinsic Value is 25.08 - 180.31 CAD
51.27 CAD
Intrinsic Value
KEY.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.08 - 180.31 |
51.27 |
15.0% |
| DCF (Growth 10y) |
40.70 - 237.00 |
73.95 |
65.9% |
| DCF (EBITDA 5y) |
41.30 - 54.15 |
47.42 |
6.4% |
| DCF (EBITDA 10y) |
46.44 - 63.20 |
54.29 |
21.8% |
| Fair Value |
48.76 - 48.76 |
48.76 |
9.39% |
| P/E |
21.34 - 34.21 |
28.69 |
-35.6% |
| EV/EBITDA |
29.04 - 43.72 |
35.31 |
-20.8% |
| EPV |
13.56 - 22.51 |
18.04 |
-59.5% |
| DDM - Stable |
25.90 - 122.46 |
74.18 |
66.4% |
| DDM - Multi |
35.33 - 117.59 |
52.96 |
18.8% |
KEY.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,213.35 |
| Beta |
0.64 |
| Outstanding shares (mil) |
229.15 |
| Enterprise Value (mil) |
14,086.59 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.35% |
| Cost of Debt |
4.76% |
| WACC |
5.59% |