DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Keyera Corp. (KEYUF)

Energy | Oil & Gas Midstream

Today's Price

$36.54

Today's Fair Value

$14.75 -59.63%

Margin of Safety

-147.73%

Projected Value (5Y)

$23.76 -34.98%

Dividends Paid (5Y)

$7.95

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.7% | CAGR (5y): -1.57%

Diluted Shares Growth Rate

Regression: 2.96% | CAGR (5y): 0.78%

Dividend Growth Rate

Regression: -0.28% | CAGR (5y): 0.75%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.25x)

Discount Rate