First Time Loading...

Keyera Corp
TSX:KEY

Watchlist Manager
Keyera Corp Logo
Keyera Corp
TSX:KEY
Watchlist
Price: 35.56 CAD -0.5%
Updated: Apr 25, 2024

Intrinsic Value

Keyera Corp. engages in the operation of assets in the oil and gas industry between the upstream sectors. [ Read More ]

The intrinsic value of one KEY stock under the Base Case scenario is 37.43 CAD. Compared to the current market price of 35.56 CAD, Keyera Corp is Undervalued by 5%.

Key Points:
KEY Intrinsic Value
Base Case
37.43 CAD
Undervaluation 5%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Keyera Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling KEY stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Keyera Corp

Provide an overview of the primary business activities
of Keyera Corp.

What unique competitive advantages
does Keyera Corp hold over its rivals?

What risks and challenges
does Keyera Corp face in the near future?

Summarize the latest earnings call
of Keyera Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Keyera Corp.

Provide P/S
for Keyera Corp.

Provide P/E
for Keyera Corp.

Provide P/OCF
for Keyera Corp.

Provide P/FCFE
for Keyera Corp.

Provide P/B
for Keyera Corp.

Provide EV/S
for Keyera Corp.

Provide EV/GP
for Keyera Corp.

Provide EV/EBITDA
for Keyera Corp.

Provide EV/EBIT
for Keyera Corp.

Provide EV/OCF
for Keyera Corp.

Provide EV/FCFF
for Keyera Corp.

Provide EV/IC
for Keyera Corp.

Show me price targets
for Keyera Corp made by professional analysts.

What are the Revenue projections
for Keyera Corp?

How accurate were the past Revenue estimates
for Keyera Corp?

What are the Net Income projections
for Keyera Corp?

How accurate were the past Net Income estimates
for Keyera Corp?

What are the EPS projections
for Keyera Corp?

How accurate were the past EPS estimates
for Keyera Corp?

What are the EBIT projections
for Keyera Corp?

How accurate were the past EBIT estimates
for Keyera Corp?

Compare the revenue forecasts
for Keyera Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Keyera Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Keyera Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Keyera Corp compared to its peers.

Compare the P/E ratios
of Keyera Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Keyera Corp with its peers.

Analyze the financial leverage
of Keyera Corp compared to its main competitors.

Show all profitability ratios
for Keyera Corp.

Provide ROE
for Keyera Corp.

Provide ROA
for Keyera Corp.

Provide ROIC
for Keyera Corp.

Provide ROCE
for Keyera Corp.

Provide Gross Margin
for Keyera Corp.

Provide Operating Margin
for Keyera Corp.

Provide Net Margin
for Keyera Corp.

Provide FCF Margin
for Keyera Corp.

Show all solvency ratios
for Keyera Corp.

Provide D/E Ratio
for Keyera Corp.

Provide D/A Ratio
for Keyera Corp.

Provide Interest Coverage Ratio
for Keyera Corp.

Provide Altman Z-Score Ratio
for Keyera Corp.

Provide Quick Ratio
for Keyera Corp.

Provide Current Ratio
for Keyera Corp.

Provide Cash Ratio
for Keyera Corp.

What is the historical Revenue growth
over the last 5 years for Keyera Corp?

What is the historical Net Income growth
over the last 5 years for Keyera Corp?

What is the current Free Cash Flow
of Keyera Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Keyera Corp.

Financials

Balance Sheet Decomposition
Keyera Corp

Current Assets 1.1B
Cash & Short-Term Investments 20.1m
Receivables 688.2m
Other Current Assets 359.7m
Non-Current Assets 7.7B
PP&E 7.5B
Intangibles 82.5m
Other Non-Current Assets 135.3m
Current Liabilities 795.2m
Accounts Payable 530m
Other Current Liabilities 265.2m
Non-Current Liabilities 5.2B
Long-Term Debt 4.1B
Other Non-Current Liabilities 1.1B
Efficiency

Earnings Waterfall
Keyera Corp

Revenue
7.1B CAD
Cost of Revenue
-5.6B CAD
Gross Profit
1.4B CAD
Operating Expenses
-491.9m CAD
Operating Income
941m CAD
Other Expenses
-517m CAD
Net Income
424m CAD

Free Cash Flow Analysis
Keyera Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

KEY Profitability Score
Profitability Due Diligence

Keyera Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
ROE is Increasing
Positive Gross Profit
Positive Free Cash Flow
54/100
Profitability
Score

Keyera Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

KEY Solvency Score
Solvency Due Diligence

Keyera Corp's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Average Altman Z-Score
34/100
Solvency
Score

Keyera Corp's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KEY Price Targets Summary
Keyera Corp

Wall Street analysts forecast KEY stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KEY is 36.96 CAD with a low forecast of 34.34 CAD and a high forecast of 39.9 CAD.

Lowest
Price Target
34.34 CAD
3% Downside
Average
Price Target
36.96 CAD
4% Upside
Highest
Price Target
39.9 CAD
12% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

KEY Price
Keyera Corp

1M 1M
+4%
6M 6M
+10%
1Y 1Y
+11%
3Y 3Y
+53%
5Y 5Y
+48%
10Y 10Y
+61%
Annual Price Range
35.56
52w Low
29.37
52w High
35.74
Price Metrics
Average Annual Return 6.85%
Standard Deviation of Annual Returns 25.8%
Max Drawdown -71%
Shares Statistics
Market Capitalization 8.1B CAD
Shares Outstanding 229 152 992
Percentage of Shares Shorted 3.73%

KEY Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Keyera Corp Logo
Keyera Corp

Country

Canada

Industry

Energy

Market Cap

8.1B CAD

Dividend Yield

5.62%

Description

Keyera Corp. engages in the operation of assets in the oil and gas industry between the upstream sectors. The company is headquartered in Calgary, Alberta and currently employs 1,005 full-time employees. The company went IPO on 2003-05-30. The firm operates through three segments: Gathering and Processing, Liquids Infrastructure, and Marketing. The Gathering and Processing segment owns and operates raw gas gathering pipelines and processing plants, which collect and process raw natural gas, remove waste products and separate the economic components, primarily natural gas liquids (NGLs). The Liquids Infrastructure segment owns and operates a network of facilities for the gathering, processing, storage and transportation of the by-products of natural gas processing, including NGLs in mix form and specification NGLs such as ethane, propane, butane and condensate. Marketing segment includes marketing a range of products associated with its two infrastructure business lines, primarily propane, butane, condensate and iso-octane, and also engages in liquids blending.

Contact

ALBERTA
Calgary
Suite 200, Sun Life Plaza, West Tower, 144 - 4th Avenue SW
+14032057670.0
https://www.keyera.com/

IPO

2003-05-30

Employees

1 005

Officers

President, CEO & Director
Mr. C. Dean Setoguchi
Senior VP & CFO
Ms. Eileen Marikar
Senior Vice President of Operations & Engineering
Mr. Jarrod Beztilny
Senior VP & Chief Commercial Officer
Mr. K. James Urquhart MBA, P.Eng.
Senior Vice President of Safety, People & Technology
Ms. Desiree Crawford
Director of Investor Relations
Dan Cuthbertson
Show More
Senior VP of Sustainability, External Affairs & General Counsel
Ms. Christy Elliott
Vice President of Marketing & US Operations
Mr. Darren Rousch
VP & Controller
Mr. Bryan Chan
Manager of Investor Relations
Calvin Locke
Show Less

See Also

Discover More
What is the Intrinsic Value of one KEY stock?

The intrinsic value of one KEY stock under the Base Case scenario is 37.43 CAD.

Is KEY stock undervalued or overvalued?

Compared to the current market price of 35.56 CAD, Keyera Corp is Undervalued by 5%.