KEY Relative Valuation - Keyera Corp

Watchlist Manager

Watchlist

Price: 53.13 CAD 0.25% Market Closed

Market Cap: CA$12.2B

Relative Value

The Relative Value of one KEY stock under the Base Case scenario is 52.54 CAD. Compared to the current market price of 53.13 CAD, Keyera Corp is Overvalued by 1%.

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.

What is Relative Valuation?

How is Relative Value calculated?

KEY Relative Value

Base Case

Overvaluation 1%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CA	Keyera Corp TSX:KEY	12B CAD	1.8	28.2	14	20.8
CA	Enbridge Inc TSX:ENB	159.2B CAD	2.4	22.5	15.2	22.8
US	Williams Companies Inc NYSE:WMB	90.2B USD	7.5	34.5	17.5	26.8
US	Enterprise Products Partners LP NYSE:EPD	79.4B USD	1.5	13.9	11.8	16.1
US	Kinder Morgan Inc NYSE:KMI	73.3B USD	4.3	24.1	14.5	22
CA	TC Energy Corp TSX:TRP	90.1B CAD	5.9	26.5	15.4	21.7
US	Energy Transfer LP NYSE:ET	63B USD	0.7	15.1	8.7	14
US	MPLX LP NYSE:MPLX	59.1B USD	4.6	12.1	11.1	13.7
US	ONEOK Inc NYSE:OKE	53.3B USD	1.6	15.7	11.6	14.6
US	Cheniere Energy Inc NYSE:LNG	52.9B USD	2.6	9.9	7.2	8.2
US	Targa Resources Corp NYSE:TRGP	49.9B USD	2.9	27.1	13.7	19.9

			Revenue Growth	P/S to Growth
CA	Keyera Corp TSX:KEY	Average P/S: 3.3 1.8	15%	0.1
CA	Enbridge Inc TSX:ENB	2.4	1%	2.4
US	Williams Companies Inc NYSE:WMB	7.5	9%	0.8
US	Enterprise Products Partners LP NYSE:EPD	1.5	1%	1.5
US	Kinder Morgan Inc NYSE:KMI	4.3	5%	0.9
CA	TC Energy Corp TSX:TRP	5.9	5%	1.2
US	Energy Transfer LP NYSE:ET	0.7	8%	0.1
US	MPLX LP NYSE:MPLX	4.6	5%	0.9
US	ONEOK Inc NYSE:OKE	1.6	-1%	N/A
US	Cheniere Energy Inc NYSE:LNG	2.6	6%	0.4
US	Targa Resources Corp NYSE:TRGP	2.9	14%	0.2

			Earnings Growth	PEG
CA	Keyera Corp TSX:KEY	Average P/E: 20.9 28.2	21%	1.3
CA	Enbridge Inc TSX:ENB	22.5	4%	5.6
US	Williams Companies Inc NYSE:WMB	34.5	15%	2.3
US	Enterprise Products Partners LP NYSE:EPD	13.9	5%	2.8
US	Kinder Morgan Inc NYSE:KMI	24.1	5%	4.8
CA	TC Energy Corp TSX:TRP	26.5	10%	2.6
US	Energy Transfer LP NYSE:ET	15.1	14%	1.1
US	MPLX LP NYSE:MPLX	12.1	4%	3
US	ONEOK Inc NYSE:OKE	15.7	8%	2
US	Cheniere Energy Inc NYSE:LNG	9.9	-14%	N/A
US	Targa Resources Corp NYSE:TRGP	27.1	15%	1.8

			EBITDA Growth	EV/EBITDA to Growth
CA	Keyera Corp TSX:KEY	Average EV/EBITDA: 12.8 14	23%	0.6
CA	Enbridge Inc TSX:ENB	15.2	11%	1.4
US	Williams Companies Inc NYSE:WMB	17.5	16%	1.1
US	Enterprise Products Partners LP NYSE:EPD	11.8	6%	2
US	Kinder Morgan Inc NYSE:KMI	14.5	10%	1.4
CA	TC Energy Corp TSX:TRP	15.4	11%	1.4
US	Energy Transfer LP NYSE:ET	8.7	9%	1
US	MPLX LP NYSE:MPLX	11.1	6%	1.9
US	ONEOK Inc NYSE:OKE	11.6	7%	1.7
US	Cheniere Energy Inc NYSE:LNG	7.2	-11%	N/A
US	Targa Resources Corp NYSE:TRGP	13.7	12%	1.1

			EBIT Growth	EV/EBIT to Growth
CA	Keyera Corp TSX:KEY	Average EV/EBIT: 18.2 20.8	27%	0.8
CA	Enbridge Inc TSX:ENB	22.8	8%	2.9
US	Williams Companies Inc NYSE:WMB	26.8	14%	1.9
US	Enterprise Products Partners LP NYSE:EPD	16.1	5%	3.2
US	Kinder Morgan Inc NYSE:KMI	22	6%	3.7
CA	TC Energy Corp TSX:TRP	21.7	12%	1.8
US	Energy Transfer LP NYSE:ET	14	10%	1.4
US	MPLX LP NYSE:MPLX	13.7	5%	2.7
US	ONEOK Inc NYSE:OKE	14.6	10%	1.5
US	Cheniere Energy Inc NYSE:LNG	8.2	-10%	N/A
US	Targa Resources Corp NYSE:TRGP	19.9	11%	1.8

Keyera Corp
TSX:KEY

Relative Value

Valuation Multiples

Multiples Across Competitors

KEY Competitors Multiples
Keyera Corp Competitors

See Also

Company

Help

Tools

Stocks

Keyera Corp TSX:KEY

Relative Value

Valuation Multiples

Multiples Across Competitors

KEY Competitors Multiples Keyera Corp Competitors

See Also

Company

Help

Tools

Stocks

Keyera Corp
TSX:KEY

KEY Competitors Multiples
Keyera Corp Competitors