
Keyera Corp
TSX:KEY

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:

Valuation History
Keyera Corp
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
Keyera Corp
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 |
Free Cash Flow Analysis
Keyera Corp
CAD | |
Free Cash Flow | CAD |
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
|
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.

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.

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
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.
Dividends
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?
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%.