Keel Infrastructure Corp. (KEEL) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

KEEL — Fair Value Analysis

Keel Infrastructure Corp.

Current: $3.25Overvalued

Fair Value Range

Bear Case (25th pct.)

$-3.45

-206.2% vs price

Base Case (Median)

$-2.15

-166.2% vs price

Bull Case (75th pct.)

$-0.86

-126.5% vs price

$-3.45$-2.15$-0.86

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-4.75	-246.1%	High (40%)
EV/EBITDA	$0.44	-86.4%	Medium (20%)

Interpretation

Based on 2 out of 8 methods, KEEL appears overvalued at the current price of $3.25. The base case fair value of $-2.15 implies 166.2% downside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.