|
Market Closed -
Toronto S.E.
16:00:00 2026-10-26 EDT
|
5-day change | 1st Jan Change | ||
| 54.80 CAD | -0.22% |
|
-0.29% | +24.55% |
| 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 |
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 | 16,081 | - | - |
| Change | - | 7.53% | 8.25% | 37.25% | 0.15% | 59.4% | - | - |
| Enterprise Value (EV) 1 | 9,988 | 10,685 | 11,606 | 13,856 | 14,053 | 23,692 | 23,438 | 22,894 |
| Change | - | 6.98% | 8.63% | 19.38% | 1.43% | 68.58% | -1.07% | -2.32% |
| P/E | 19.4x | 20x | 17.3x | 20.7x | 23.3x | 25.3x | 17.9x | 16.7x |
| PBR | 2.37x | 2.32x | - | - | 3.65x | 2.79x | 2.97x | 2.86x |
| PEG | - | 29.4x | 0.7x | 1.4x | -2.1x | 1.7x | 0.4x | 2.29x |
| Capitalization / Revenue | 1.26x | 0.96x | 1.04x | 1.41x | 1.47x | 1.76x | 1.43x | 1.34x |
| EV / Revenue | 2x | 1.51x | 1.65x | 1.94x | 2.05x | 2.59x | 2.09x | 1.9x |
| EV / EBITDA | 10.4x | 10.3x | 9.58x | 10.9x | 12.4x | 15.8x | 10.8x | 9.79x |
| EV / EBIT | 14.3x | 13.8x | 13.1x | 15x | 18.6x | 22.9x | 15.6x | 13.6x |
| EV / FCF | 46.8x | - | 18.2x | 13.7x | 50.3x | 133x | 24x | 16.9x |
| FCF Yield | 2.14% | - | 5.51% | 7.31% | 1.99% | 0.75% | 4.16% | 5.91% |
| 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% | 4.04% | 4.21% | 4.35% |
| EPS 2 | 1.47 | 1.48 | 1.85 | 2.12 | 1.89 | 2.17 | 3.063 | 3.286 |
| Distribution rate | 131% | 130% | 106% | 96.2% | 177% | 102% | 75.3% | 72.6% |
| Net sales 1 | 4,985 | 7,060 | 7,053 | 7,138 | 6,854 | 9,144 | 11,235 | 12,031 |
| EBITDA 1 | 955.8 | 1,032 | 1,212 | 1,275 | 1,131 | 1,500 | 2,177 | 2,340 |
| EBIT 1 | 698.2 | 774.2 | 889.3 | 922.9 | 756.5 | 1,037 | 1,507 | 1,683 |
| Net income 1 | 324.2 | 328.3 | 424 | 486.6 | 432.3 | 605 | 846.7 | 957.3 |
| Net Debt 1 | 3,682 | 3,904 | 4,266 | 3,782 | 3,965 | 7,611 | 7,357 | 6,813 |
| Reference price 2 | 28.53 | 29.59 | 32.03 | 43.96 | 44.00 | 54.80 | 54.80 | 54.80 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.31x | 2.59x | 15.79x | 4.03% | 11.52B | |
| 14.12x | 1.8x | 7.47x | 2.27% | 753B | |
| 18.45x | 1.53x | 8.98x | 0.49% | 170B | |
| 7.47x | 0.64x | 2.71x | 3.99% | 132B | |
| 6.96x | 0.87x | 4.92x | 0.89% | 128B | |
| 7.6x | 0.74x | 4.65x | 1.15% | 121B | |
| 8.62x | 0.74x | 6.35x | 1.8% | 113B | |
| 8.85x | 2.02x | 4.94x | 2.17% | 92.97B | |
| 10.44x | 0.33x | 4.96x | 6.8% | 91.62B | |
| 11.94x | 1.52x | 7.74x | 1.82% | 65.25B | |
| Average | 11.98x | 1.28x | 6.85x | 2.54% | 167.84B | |
| Weighted average by Cap. | 12.15x | 1.39x | 6.57x | 2.24% |
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
- Valuation Keyera Corp.
Select your edition
All financial news and data tailored to specific country editions
