Keg Royalties Income Fund Valuation

Q: What is the Fair Price of KRIU.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

KRIU.F ($11.06) is trading below our estimate of [[fair value]] ($20.27)

Is KRIU.F undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of KRIU.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: KRIU.F ($11.06) is trading below our estimate of fair value ($20.27)

Significantly Below Fair Value: KRIU.F is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for KRIU.F?

Key metric: As KRIU.F is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for KRIU.F. This is calculated by dividing KRIU.F's market cap by their current earnings.
What is KRIU.F's PE Ratio?
PE Ratio	37.6x
Earnings	CA$4.57m
Market Cap	CA$254.41m

KRIU.F key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	9.6x
Enterprise Value/EBITDA	n/a
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does KRIU.F's PE Ratio compare to its peers?

The above table shows the PE ratio for KRIU.F vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	17.1x
PBPB Potbelly	7.9x	-88.2%	US$302.7m
MHGU Meritage Hospitality Group	25.7x	n/a	US$101.4m
NATH Nathan's Famous	15.8x	n/a	US$345.8m
DENN Denny's	19x	30.9%	US$335.7m
KRIU.F Keg Royalties Income Fund	37.6x	n/a	US$254.4m

Price-To-Earnings vs Peers: KRIU.F is expensive based on its Price-To-Earnings Ratio (37.6x) compared to the peer average (17.1x).

Price to Earnings Ratio vs Industry

How does KRIU.F's PE Ratio compare vs other companies in the US Hospitality Industry?

1 Company	Price / Earnings	Estimated Growth	Market Cap
THRS.F Agility Real Estate	1.7x	n/a	US$2.05m

No more companies available in this PE range

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: KRIU.F is expensive based on its Price-To-Earnings Ratio (37.6x) compared to the US Hospitality industry average (24.4x).

Price to Earnings Ratio vs Fair Ratio

What is KRIU.F's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

KRIU.F PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	37.6x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate KRIU.F's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.