Keyera Corp
TSX:KEY

Watchlist Manager
Keyera Corp Logo
Keyera Corp
TSX:KEY
Watchlist
Price: 45.55 CAD 1.13% Market Closed
Market Cap: 10.4B CAD

Relative Value

The Relative Value of one KEY stock under the Base Case scenario is hidden CAD. Compared to the current market price of 45.55 CAD, Keyera Corp is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

KEY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
43
Median 3Y
1.2
Median 5Y
1.3
Industry
1.4
Forward
1.5
vs History
33
vs Industry
11
Median 3Y
20.9
Median 5Y
21.5
Industry
12.2
Forward
21.9
vs History
3
vs Industry
17
Median 3Y
8.4
Median 5Y
8.5
Industry
5.2
vs History
92
vs Industry
10
Median 3Y
23
Median 5Y
23
Industry
11
vs History
4
vs Industry
8
Median 3Y
3
Median 5Y
2.6
Industry
1.3
vs History
28
vs Industry
42
Median 3Y
1.8
Median 5Y
1.8
Industry
2.1
Forward
2.1
vs History
17
vs Industry
21
Median 3Y
9.3
Median 5Y
9.3
Industry
5.3
vs History
15
vs Industry
15
Median 3Y
10.5
Median 5Y
10.5
Industry
6.8
Forward
12
vs History
17
vs Industry
14
Median 3Y
14.6
Median 5Y
14.5
Industry
10.2
Forward
17
vs History
3
vs Industry
18
Median 3Y
12.2
Median 5Y
12.9
Industry
7
vs History
55
vs Industry
20
Median 3Y
18.4
Median 5Y
28.1
Industry
11.5
vs History
52
vs Industry
20
Median 3Y
1.4
Median 5Y
1.4
Industry
1.1

Multiples Across Competitors

KEY Competitors Multiples
Keyera Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Keyera Corp
TSX:KEY
10.4B CAD 1.5 24.2 12.5 18.5
CA
Enbridge Inc
TSX:ENB
145.2B CAD 2.3 25.9 14.9 22.6
US
Williams Companies Inc
NYSE:WMB
76.8B USD 6.7 32.4 16.4 26
US
Enterprise Products Partners LP
NYSE:EPD
70.5B USD 1.3 12.3 10.8 14.8
US
Kinder Morgan Inc
NYSE:KMI
61.8B USD 3.8 22.8 13.5 20.9
US
Energy Transfer LP
NYSE:ET
57.7B USD 0.7 13.4 7.9 12.7
US
MPLX LP
NYSE:MPLX
56.8B USD 4.4 11.8 11.1 13.6
CA
TC Energy Corp
TSX:TRP
78.6B CAD 6.3 23.2 15.9 23.3
US
ONEOK Inc
NYSE:OKE
48.1B USD 1.5 14.4 10.7 13.4
US
Cheniere Energy Inc
NYSE:LNG
44.7B USD 2.4 11.2 7.9 9.3
US
Targa Resources Corp
NYSE:TRGP
38.8B USD 2.2 24 12 17.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Keyera Corp
TSX:KEY
Average EV/EBITDA: 12.1
12.5
18%
0.7
CA
Enbridge Inc
TSX:ENB
14.9
14%
1.1
US
Williams Companies Inc
NYSE:WMB
16.4
19%
0.9
US
Enterprise Products Partners LP
NYSE:EPD
10.8
5%
2.2
US
Kinder Morgan Inc
NYSE:KMI
13.5
11%
1.2
US
Energy Transfer LP
NYSE:ET
7.9
9%
0.9
US
MPLX LP
NYSE:MPLX
11.1
8%
1.4
CA
TC Energy Corp
TSX:TRP
15.9
13%
1.2
US
ONEOK Inc
NYSE:OKE
10.7
13%
0.8
US
Cheniere Energy Inc
NYSE:LNG
7.9
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
12
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Keyera Corp
TSX:KEY
Average EV/EBIT: 17.5
18.5
16%
1.2
CA
Enbridge Inc
TSX:ENB
22.6
17%
1.3
US
Williams Companies Inc
NYSE:WMB
26
23%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
14.8
5%
3
US
Kinder Morgan Inc
NYSE:KMI
20.9
10%
2.1
US
Energy Transfer LP
NYSE:ET
12.7
7%
1.8
US
MPLX LP
NYSE:MPLX
13.6
7%
1.9
CA
TC Energy Corp
TSX:TRP
23.3
16%
1.5
US
ONEOK Inc
NYSE:OKE
13.4
11%
1.2
US
Cheniere Energy Inc
NYSE:LNG
9.3
-1%
N/A
US
Targa Resources Corp
NYSE:TRGP
17.8
15%
1.2