Valuation Keyera Corp.

Stocks

Market Closed - Toronto S.E. 16:00:00 2026-10-02 EDT			5-day change	1st Jan Change
52.42 ^CAD	+0.89%		+0.69%	+19.14%

09-11	Journey Energy Closes CA$8 Million Acquisition of Interest in Keyera Rimbey Facility	MT
09-04	Keyera Price Target Lowered to CA$67 at TD Following Guidance Changes	MT

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	15,382	-	-
Change	-	7.53%	8.25%	37.25%	0.15%	52.47%	-	-
Enterprise Value (EV) ¹	9,988	10,685	11,606	13,856	14,053	23,041	22,784	22,204
Change	-	6.98%	8.63%	19.38%	1.43%	63.95%	-1.11%	-2.55%
P/E	19.4x	20x	17.3x	20.7x	23.3x	23.4x	17.6x	16x
PBR	2.37x	2.32x	-	-	3.65x	2.66x	2.84x	2.74x
PEG	-	29.4x	0.7x	1.4x	-2.1x	1.3x	0.5x	1.6x
Capitalization / Revenue	1.26x	0.96x	1.04x	1.41x	1.47x	1.68x	1.38x	1.28x
EV / Revenue	2x	1.51x	1.65x	1.94x	2.05x	2.52x	2.05x	1.85x
EV / EBITDA	10.4x	10.3x	9.58x	10.9x	12.4x	15.1x	10.5x	9.54x
EV / EBIT	14.3x	13.8x	13.1x	15x	18.6x	22.2x	15.1x	13.2x
EV / FCF	46.8x	-	18.2x	13.7x	50.3x	103x	23.2x	16.4x
FCF Yield	2.14%	-	5.51%	7.31%	1.99%	0.97%	4.3%	6.11%
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%	4.22%	4.4%	4.55%
EPS ²	1.47	1.48	1.85	2.12	1.89	2.238	2.985	3.286
Distribution rate	131%	130%	106%	96.2%	177%	98.9%	77.3%	72.6%
Net sales ¹	4,985	7,060	7,053	7,138	6,854	9,154	11,135	11,972
EBITDA ¹	955.8	1,032	1,212	1,275	1,131	1,524	2,172	2,327
EBIT ¹	698.2	774.2	889.3	922.9	756.5	1,039	1,513	1,686
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	7,658	7,402	6,822
Reference price ²	28.53	29.59	32.03	43.96	44.00	52.42	52.42	52.42
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KEYERA CORP.	23.42x	2.52x	15.12x	4.22%	10.79B
EXXONMOBIL HOLDINGS CORPORATION	13.39x	1.67x	7.03x	2.53%	674B
RELIANCE INDUSTRIES LTD	18.2x	1.51x	8.84x	0.5%	164B
MARATHON PETROLEUM CORPORATION	6.84x	0.84x	5.05x	0.96%	119B
VALERO ENERGY CORPORATION	7.84x	0.77x	5.22x	1.19%	117B
BP PLC	6.76x	0.57x	2.55x	4.62%	114B
PHILLIPS 66	8.5x	0.71x	6.39x	1.92%	106B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.33x	0.34x	5.19x	6.81%	89.59B
SUNCOR ENERGY INC.	9.99x	1.94x	4.97x	2.44%	81.35B
IMPERIAL OIL LIMITED	12.07x	1.48x	7.84x	1.92%	60.85B
Average	11.73x	1.23x	6.82x	2.71%	153.65B
Weighted average by Cap.	11.81x	1.31x	6.43x	2.44%