Keyera Corp
TSX:KEY

Watchlist Manager
Keyera Corp Logo
Keyera Corp
TSX:KEY
Watchlist
Price: 43.3 CAD 1.14% Market Closed
Market Cap: 9.9B CAD
Have any thoughts about
Keyera Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one KEY stock under the Base Case scenario is 47.99 CAD. Compared to the current market price of 43.3 CAD, Keyera Corp is Undervalued by 10%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

KEY Relative Value
Base Case
47.99 CAD
Undervaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.3
P/S
P/S
Price to Sales
1.3
vs History
25
vs Industry
48
Median 3Y
1.1
Median 5Y
1.2
Industry
1.2
Forward
1.4
More Details
22.2
P/E
P/E
Price to Earnings
22.2
vs History
30
vs Industry
8
Median 3Y
20.7
Median 5Y
20.9
Industry
9.4
Forward
18.5
More Details
8.4
P/OCF
P/OCF
Price to OCF
8.4
vs History
22
vs Industry
14
Median 3Y
8.3
Median 5Y
7.9
Industry
4.7
More Details
30.8
P/FCFE
P/FCFE
Price to FCFE
30.8
vs History
22
vs Industry
12
Median 3Y
23
Median 5Y
23
Industry
9.7
More Details
3.5
P/B
P/B
Price to Book Value
3.5
vs History
0
vs Industry
11
Median 3Y
2.6
Median 5Y
2.4
Industry
1.1
More Details
1.8
EV/S
EV/S
Enterprise Value to Sales
1.8
vs History
41
vs Industry
47
Median 3Y
1.7
Median 5Y
1.8
Industry
1.7
Forward
1.9
More Details
9
EV/GP
EV/GP
Enterprise Value to Gross Profit
9
vs History
19
vs Industry
21
Median 3Y
9.1
Median 5Y
8.9
Industry
4.3
More Details
10.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10.2
vs History
23
vs Industry
15
Median 3Y
10.2
Median 5Y
10.1
Industry
5.8
Forward
10.8
More Details
13.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.9
vs History
30
vs Industry
14
Median 3Y
13.8
Median 5Y
13.8
Industry
8.3
Forward
15.1
More Details
11.7
EV/OCF
EV/OCF
Enterprise Value to OCF
11.7
vs History
39
vs Industry
14
Median 3Y
12
Median 5Y
11.8
Industry
6.3
More Details
14.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
14.5
vs History
63
vs Industry
17
Median 3Y
53.3
Median 5Y
55.8
Industry
10.4
More Details
1.7
EV/IC
EV/IC
Enterprise Value to IC
1.7
vs History
0
vs Industry
24
Median 3Y
1.4
Median 5Y
1.4
Industry
0.9
More Details

Multiples Across Competitors

KEY Competitors Multiples
Keyera Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Keyera Corp
TSX:KEY
9.9B CAD 1.3 22.2 10.2 13.9
CA
Enbridge Inc
TSX:ENB
130.8B CAD 2.7 20.8 15.4 23.7
US
Enterprise Products Partners LP
NYSE:EPD
67.2B USD 1.2 11.6 10.4 13.9
US
Williams Companies Inc
NYSE:WMB
65.9B USD 6.2 22.9 15.5 24.7
US
Energy Transfer LP
NYSE:ET
65.2B USD 0.8 14.2 9 13.7
US
Kinder Morgan Inc
NYSE:KMI
60.1B USD 4 23.8 13.6 20.9
US
ONEOK Inc
NYSE:OKE
59B USD 3 21.1 15.2 18.7
US
MPLX LP
NYSE:MPLX
48.8B USD 4.1 11.4 10 12.4
CA
TC Energy Corp
TSX:TRP
68.9B CAD 4.1 13.5 13.5 19
US
Cheniere Energy Inc
NYSE:LNG
47.2B USD 2.9 12.9 8.4 9.9
US
Targa Resources Corp
NYSE:TRGP
38.9B USD 2.4 31.6 13.1 19.9
P/E Multiple
Earnings Growth P/E to Growth
CA
Keyera Corp
TSX:KEY
Average P/E: 18.7
22.2
32%
0.7
CA
Enbridge Inc
TSX:ENB
20.8
20%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
11.6
20%
0.6
US
Williams Companies Inc
NYSE:WMB
22.9
-9%
N/A
US
Energy Transfer LP
NYSE:ET
14.2
70%
0.2
US
Kinder Morgan Inc
NYSE:KMI
23.8
30%
0.8
US
ONEOK Inc
NYSE:OKE
21.1
46%
0.5
US
MPLX LP
NYSE:MPLX
11.4
24%
0.5
CA
TC Energy Corp
TSX:TRP
13.5
51%
0.3
US
Cheniere Energy Inc
NYSE:LNG
12.9
-71%
N/A
US
Targa Resources Corp
NYSE:TRGP
31.6
142%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Keyera Corp
TSX:KEY
Average EV/EBITDA: 12.2
10.2
1%
7.9
CA
Enbridge Inc
TSX:ENB
15.4
51%
0.3
US
Enterprise Products Partners LP
NYSE:EPD
10.4
24%
0.4
US
Williams Companies Inc
NYSE:WMB
15.5
28%
0.6
US
Energy Transfer LP
NYSE:ET
9
37%
0.2
US
Kinder Morgan Inc
NYSE:KMI
13.6
33%
0.4
US
ONEOK Inc
NYSE:OKE
15.2
80%
0.2
US
MPLX LP
NYSE:MPLX
10
20%
0.5
CA
TC Energy Corp
TSX:TRP
13.5
22%
0.6
US
Cheniere Energy Inc
NYSE:LNG
8.4
-56%
N/A
US
Targa Resources Corp
NYSE:TRGP
13.1
30%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Keyera Corp
TSX:KEY
Average EV/EBIT: 17.3
13.9
1%
12.3
CA
Enbridge Inc
TSX:ENB
23.7
55%
0.4
US
Enterprise Products Partners LP
NYSE:EPD
13.9
27%
0.5
US
Williams Companies Inc
NYSE:WMB
24.7
28%
0.9
US
Energy Transfer LP
NYSE:ET
13.7
42%
0.3
US
Kinder Morgan Inc
NYSE:KMI
20.9
26%
0.8
US
ONEOK Inc
NYSE:OKE
18.7
49%
0.4
US
MPLX LP
NYSE:MPLX
12.4
19%
0.6
CA
TC Energy Corp
TSX:TRP
19
25%
0.8
US
Cheniere Energy Inc
NYSE:LNG
9.9
-62%
N/A
US
Targa Resources Corp
NYSE:TRGP
19.9
-8%
N/A

See Also

Summary
KEY intrinsic value, competitors valuation, and company profile.
DCF Valuation
KEY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KEY stock valuation using valuation multiples.
Wall Street Estimates
KEY price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
KEY stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.