KEY.TO
Keyera Corp
Price:  
41.98 
CAD
Volume:  
320,433.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KEY.TO Intrinsic Value

10.30 %
Upside

What is the intrinsic value of KEY.TO?

As of 2025-05-25, the Intrinsic Value of Keyera Corp (KEY.TO) is 46.29 CAD. This KEY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.98 CAD, the upside of Keyera Corp is 10.30%.

The range of the Intrinsic Value is 27.23 - 100.53 CAD

Is KEY.TO undervalued or overvalued?

Based on its market price of 41.98 CAD and our intrinsic valuation, Keyera Corp (KEY.TO) is undervalued by 10.30%.

41.98 CAD
Stock Price
46.29 CAD
Intrinsic Value
Intrinsic Value Details

KEY.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.23 - 100.53 46.29 10.3%
DCF (Growth 10y) 37.12 - 118.97 58.55 39.5%
DCF (EBITDA 5y) 36.23 - 54.47 46.26 10.2%
DCF (EBITDA 10y) 41.47 - 63.69 52.96 26.2%
Fair Value 59.57 - 59.57 59.57 41.91%
P/E 26.35 - 41.22 34.42 -18.0%
EV/EBITDA 26.20 - 43.86 38.18 -9.0%
EPV 24.72 - 40.05 32.39 -22.9%
DDM - Stable 22.84 - 76.23 49.54 18.0%
DDM - Multi 29.50 - 70.07 40.82 -2.8%

KEY.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,619.72
Beta 0.67
Outstanding shares (mil) 229.15
Enterprise Value (mil) 13,402.33
Market risk premium 5.10%
Cost of Equity 7.06%
Cost of Debt 4.68%
WACC 6.06%