|
Market Closed -
OTC Markets
15:48:59 2026-09-10 EDT
|
5-day change | 1st Jan Change | ||
| 39.78 USD | -3.56% |
|
-6.47% | +23.97% |
| 09-04 | Keyera Price Target Lowered to CA$67 at TD Following Guidance Changes | MT |
| 09-03 | Keyera Lowers Marketing Margin Guidance Amid Line 5 Disruption | MT |
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 | 16,183 | - | - |
| Change | - | 7.53% | 8.25% | 37.25% | 0.15% | 60.41% | - | - |
| Enterprise Value (EV) 1 | 9,988 | 10,685 | 11,606 | 13,856 | 14,053 | 23,843 | 23,595 | 23,023 |
| Change | - | 6.98% | 8.63% | 19.38% | 1.43% | 69.66% | -1.04% | -2.43% |
| P/E | 19.4x | 20x | 17.3x | 20.7x | 23.3x | 24.3x | 18.3x | 16.8x |
| PBR | 2.37x | 2.32x | - | - | 3.65x | 2.8x | 2.99x | 2.88x |
| PEG | - | 29.4x | 0.7x | 1.4x | -2.1x | 1.2x | 0.6x | 1.8x |
| Capitalization / Revenue | 1.26x | 0.96x | 1.04x | 1.41x | 1.47x | 1.79x | 1.45x | 1.34x |
| EV / Revenue | 2x | 1.51x | 1.65x | 1.94x | 2.05x | 2.63x | 2.11x | 1.9x |
| EV / EBITDA | 10.4x | 10.3x | 9.58x | 10.9x | 12.4x | 15.6x | 10.9x | 9.88x |
| EV / EBIT | 14.3x | 13.8x | 13.1x | 15x | 18.6x | 23x | 15.5x | 13.7x |
| EV / FCF | 46.8x | - | 18.2x | 13.7x | 50.3x | 106x | 24.1x | 17x |
| FCF Yield | 2.14% | - | 5.51% | 7.31% | 1.99% | 0.94% | 4.15% | 5.89% |
| 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% | 4.01% | 4.18% | 4.32% |
| EPS 2 | 1.47 | 1.48 | 1.85 | 2.12 | 1.89 | 2.267 | 3.011 | 3.291 |
| Distribution rate | 131% | 130% | 106% | 96.2% | 177% | 97.6% | 76.6% | 72.5% |
| Net sales 1 | 4,985 | 7,060 | 7,053 | 7,138 | 6,854 | 9,064 | 11,195 | 12,117 |
| EBITDA 1 | 955.8 | 1,032 | 1,212 | 1,275 | 1,131 | 1,526 | 2,171 | 2,330 |
| EBIT 1 | 698.2 | 774.2 | 889.3 | 922.9 | 756.5 | 1,039 | 1,520 | 1,679 |
| Net income 1 | 324.2 | 328.3 | 424 | 486.6 | 432.3 | 600 | 855.3 | 957.3 |
| Net Debt 1 | 3,682 | 3,904 | 4,266 | 3,782 | 3,965 | 7,659 | 7,412 | 6,839 |
| Reference price 2 | 28.53 | 29.59 | 32.03 | 43.96 | 44.00 | 55.15 | 55.15 | 55.15 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.34x | 1.71x | 7.31x | 2.53% | 675B | |
| 19.93x | 1.64x | 9.58x | 0.46% | 182B | |
| 7.46x | 0.6x | 2.74x | 4.52% | 117B | |
| 7.79x | 0.82x | 5.29x | 1.02% | 112B | |
| 9.05x | 0.77x | 5.64x | 1.25% | 112B | |
| 9.73x | 0.71x | 7x | 1.95% | 104B | |
| 11.73x | 0.39x | 6.08x | 6.02% | 96.01B | |
| 9.6x | 1.88x | 4.81x | 2.54% | 80.69B | |
| 12.08x | 1.45x | 7.97x | 1.88% | 63.65B | |
| Average | 11.30x | 1.11x | 6.27x | 2.46% | 171.37B | |
| Weighted average by Cap. | 12.80x | 1.33x | 6.76x | 2.38% |
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
- KEYU.F Stock
- Valuation Keyera Corp.
Select your edition
All financial news and data tailored to specific country editions
