KEY.TO
Keyera Corp
Price:  
33.64 
CAD
Volume:  
774,071.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KEY.TO Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Keyera Corp (KEY.TO) is 43.87 CAD. This KEY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.64 CAD, the upside of Keyera Corp is %.

The range of the Intrinsic Value is 31.39 - 64.80 CAD

33.64 CAD
Stock Price
43.87 CAD
Intrinsic Value
Intrinsic Value Details

KEY.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.39 - 64.80 43.87 30.4%
DCF (Growth 10y) 45.92 - 86.79 61.24 82.1%
DCF (EBITDA 5y) 37.33 - 63.21 50.25 49.4%
DCF (EBITDA 10y) 47.52 - 77.90 62.13 84.7%
Fair Value 46.26 - 46.26 46.26 37.52%
P/E 24.46 - 33.95 29.09 -13.5%
EV/EBITDA 15.24 - 38.21 26.68 -20.7%
EPV 7.93 - 16.23 12.08 -64.1%
DDM - Stable 15.45 - 35.40 25.42 -24.4%
DDM - Multi 39.69 - 67.27 49.63 47.5%

KEY.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,708.71
Beta 0.73
Outstanding shares (mil) 229.15
Enterprise Value (mil) 11,975.14
Market risk premium 5.10%
Cost of Equity 7.54%
Cost of Debt 5.15%
WACC 6.37%