Keyera Corp
TSX:KEY

Watchlist Manager
Keyera Corp Logo
Keyera Corp
TSX:KEY
Watchlist
Price: 44.48 CAD Market Closed
Market Cap: 10.2B CAD

Intrinsic Value

The intrinsic value of one KEY stock under the Base Case scenario is 49.26 CAD. Compared to the current market price of 44.48 CAD, Keyera Corp is Undervalued by 10%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

KEY Intrinsic Value
49.26 CAD
Undervaluation 10%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Keyera Corp

KEY
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for KEY cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Keyera’s heavy reliance on throughput volumes from the Western Canadian Sedimentary Basin makes it vulnerable to a prolonged slump in regional drilling activity or production slowdowns, which could significantly compress processing margins.

Bull Theses

Keyera’s extensive footprint in NGL processing and fractionation, particularly in key resource plays like the Duvernay and Montney, provides it with defensible midstream assets and scale advantages that help secure stable volumes and revenue.

Show More Less
How do you feel about KEY?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Keyera Corp
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Keyera Corp

Current Assets 1.1B
Cash & Short-Term Investments 118.4m
Receivables 640.1m
Other Current Assets 373.6m
Non-Current Assets 7.6B
PP&E 7.4B
Intangibles 78.5m
Other Non-Current Assets 104.9m
Efficiency

Free Cash Flow Analysis
Keyera Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Keyera Corp

Revenue
7.1B CAD
Cost of Revenue
-5.8B CAD
Gross Profit
1.4B CAD
Operating Expenses
-545.1m CAD
Operating Income
840.5m CAD
Other Expenses
-353.9m CAD
Net Income
486.6m CAD
Fundamental Scores

KEY Profitability Score
Profitability Due Diligence

Keyera Corp's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Positive 3-Years Revenue Growth
Positive Free Cash Flow
Positive Gross Profit
Positive 3-Year Average ROE
53/100
Profitability
Score

Keyera Corp's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

KEY Solvency Score
Solvency Due Diligence

Keyera Corp's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Average Altman Z-Score
34/100
Solvency
Score

Keyera Corp's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KEY Price Targets Summary
Keyera Corp

Wall Street analysts forecast KEY stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KEY is 47.69 CAD with a low forecast of 41.41 CAD and a high forecast of 52.5 CAD.

Lowest
Price Target
41.41 CAD
7% Downside
Average
Price Target
47.69 CAD
7% Upside
Highest
Price Target
52.5 CAD
18% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for KEY is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one KEY stock?

The intrinsic value of one KEY stock under the Base Case scenario is 49.26 CAD.

Is KEY stock undervalued or overvalued?

Compared to the current market price of 44.48 CAD, Keyera Corp is Undervalued by 10%.

Back to Top