KEY.TO
Keyera Corp
Price:  
42.91 
CAD
Volume:  
320,433.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KEY.TO Intrinsic Value

3.30 %
Upside

What is the intrinsic value of KEY.TO?

As of 2025-05-23, the Intrinsic Value of Keyera Corp (KEY.TO) is 44.33 CAD. This KEY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.91 CAD, the upside of Keyera Corp is 3.30%.

The range of the Intrinsic Value is 26.24 - 94.43 CAD

Is KEY.TO undervalued or overvalued?

Based on its market price of 42.91 CAD and our intrinsic valuation, Keyera Corp (KEY.TO) is undervalued by 3.30%.

42.91 CAD
Stock Price
44.33 CAD
Intrinsic Value
Intrinsic Value Details

KEY.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.24 - 94.43 44.33 3.3%
DCF (Growth 10y) 38.73 - 120.20 60.49 41.0%
DCF (EBITDA 5y) 35.83 - 54.10 45.75 6.6%
DCF (EBITDA 10y) 45.46 - 69.65 57.88 34.9%
Fair Value 53.09 - 53.09 53.09 23.73%
P/E 25.94 - 37.25 32.02 -25.4%
EV/EBITDA 23.89 - 43.81 36.81 -14.2%
EPV 25.12 - 39.68 32.40 -24.5%
DDM - Stable 20.71 - 69.11 44.91 4.7%
DDM - Multi 30.68 - 71.86 42.18 -1.7%

KEY.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,832.83
Beta 0.72
Outstanding shares (mil) 229.15
Enterprise Value (mil) 13,614.92
Market risk premium 5.10%
Cost of Equity 6.97%
Cost of Debt 4.81%
WACC 6.04%