|
Market Closed -
Deutsche Boerse AG
02:04:19 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 36.40 EUR | +0.55% |
|
0.00% | +34.76% |
| 08-07 | Keyera Corp., Q2 2026 Earnings Call, Aug 06, 2026 | |
| 08-06 | Keyera Corp. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: Keyera Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,306 | 6,781 | 7,340 | 10,074 | 10,088 | 17,228 | - | - |
| Change | - | 7.53% | 8.25% | 37.25% | 0.15% | 70.77% | - | - |
| Enterprise Value (EV) 1 | 9,988 | 10,685 | 11,606 | 13,856 | 14,053 | 24,805 | 24,485 | 23,881 |
| Change | - | 6.98% | 8.63% | 19.38% | 1.43% | 76.51% | -1.29% | -2.47% |
| P/E | 19.4x | 20x | 17.3x | 20.7x | 23.3x | 24.8x | 19x | 18.1x |
| PBR | 2.37x | 2.32x | - | - | 3.65x | 2.97x | 3.14x | 3.04x |
| PEG | - | 29.4x | 0.7x | 1.4x | -2.1x | 1x | 0.6x | 3.84x |
| Capitalization / Revenue | 1.26x | 0.96x | 1.04x | 1.41x | 1.47x | 1.83x | 1.5x | 1.43x |
| EV / Revenue | 2x | 1.51x | 1.65x | 1.94x | 2.05x | 2.64x | 2.13x | 1.99x |
| EV / EBITDA | 10.4x | 10.3x | 9.58x | 10.9x | 12.4x | 15.7x | 11.1x | 10.3x |
| EV / EBIT | 14.3x | 13.8x | 13.1x | 15x | 18.6x | 22.8x | 15.7x | 14.3x |
| EV / FCF | 46.8x | - | 18.2x | 13.7x | 50.3x | 111x | 24.5x | 17.1x |
| FCF Yield | 2.14% | - | 5.51% | 7.31% | 1.99% | 0.9% | 4.07% | 5.84% |
| Dividend per Share 2 | 1.92 | 1.92 | 1.96 | 2.04 | 3.35 | 2.213 | 2.306 | 2.385 |
| Rate of return | 6.73% | 6.49% | 6.12% | 4.64% | 7.61% | 3.77% | 3.93% | 4.06% |
| EPS 2 | 1.47 | 1.48 | 1.85 | 2.12 | 1.89 | 2.366 | 3.096 | 3.242 |
| Distribution rate | 131% | 130% | 106% | 96.2% | 177% | 93.5% | 74.5% | 73.6% |
| Net sales 1 | 4,985 | 7,060 | 7,053 | 7,138 | 6,854 | 9,399 | 11,477 | 12,012 |
| EBITDA 1 | 955.8 | 1,032 | 1,212 | 1,275 | 1,131 | 1,578 | 2,204 | 2,320 |
| EBIT 1 | 698.2 | 774.2 | 889.3 | 922.9 | 756.5 | 1,089 | 1,557 | 1,675 |
| Net income 1 | 324.2 | 328.3 | 424 | 486.6 | 432.3 | 631.1 | 889.1 | 952 |
| Net Debt 1 | 3,682 | 3,904 | 4,266 | 3,782 | 3,965 | 7,577 | 7,257 | 6,653 |
| Reference price 2 | 28.53 | 29.59 | 32.03 | 43.96 | 44.00 | 58.71 | 58.71 | 58.71 |
| Nbr of stocks (in thousands) | 221,023 | 229,153 | 229,153 | 229,153 | 229,283 | 293,441 | - | - |
| Announcement Date | 2/16/22 | 2/15/23 | 2/14/24 | 2/13/25 | 2/12/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.46x | 1.72x | 7.42x | 2.52% | 679B | |
| 20.5x | 1.69x | 9.82x | 0.45% | 186B | |
| 7.63x | 0.6x | 2.79x | 4.55% | 116B | |
| 7.14x | 0.76x | 5.1x | 1.13% | 101B | |
| 8.53x | 0.69x | 5.29x | 1.39% | 100B | |
| 9.21x | 0.66x | 6.79x | 2.09% | 96.91B | |
| 10.58x | 0.31x | 4.9x | 6.42% | 86.95B | |
| 9.53x | 1.86x | 4.8x | 2.57% | 80.06B | |
| 12.77x | 1.51x | 8.39x | 1.8% | 66.73B | |
| Average | 11.15x | 1.09x | 6.14x | 2.55% | 168.13B | |
| Weighted average by Cap. | 12.90x | 1.35x | 6.78x | 2.42% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- KEY Stock
- K2Y Stock
- Valuation Keyera Corp.
Select your edition
All financial news and data tailored to specific country editions
