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