Valuation KeyCorp

Stocks

Real-time Estimate Cboe BZX 10:54:54 30/09/2026 pm IST			5-day change	1st Jan Change
20.07 ^USD	-0.25%		-0.59%	-2.52%

24/09	Jefferies Adjusts Price Target on KeyCorp to $22 From $24, Keeps Hold Rating	MT
22/09	Stephens Adjusts Price Target on KeyCorp to $25 From $26, Maintains Overweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,535	16,252	13,482	18,962	22,413	21,471	-	-
Change	-	-24.53%	-17.04%	40.65%	18.2%	-4.21%	-	-
Enterprise Value (EV)	21,535	16,252	13,482	18,962	22,413	21,471	21,471	21,471
Change	-	-24.53%	-17.04%	40.65%	18.2%	-4.21%	0%	0%
P/E	8.79x	9.03x	16.4x	-53.6x	13.6x	10.9x	9.34x	8.3x
PBR	1.38x	1.48x	1.11x	1.21x	1.27x	1.23x	1.17x	1.14x
PEG	-	-0.3x	-0.3x	0x	-0x	0.5x	0.5x	0.7x
Capitalization / Revenue	2.95x	2.23x	2.1x	4.11x	2.98x	2.66x	2.49x	2.38x
EV / Revenue	0x	0x	0x	0x	0x	2.66x	2.49x	2.38x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.76x	6.15x	5.79x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.75	0.79	0.82	0.82	0.82	0.8273	0.8647	0.8922
Rate of return	3.24%	4.54%	5.69%	4.78%	3.97%	4.11%	4.3%	4.43%
EPS ²	2.63	1.93	0.88	-0.32	1.52	1.838	2.154	2.425
Distribution rate	28.5%	40.9%	93.2%	-256%	53.9%	45%	40.2%	36.8%
Net sales ¹	7,292	7,272	6,413	4,619	7,513	8,078	8,607	9,013
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,836	2,862	1,679	1,935	2,784	3,175	3,490	3,710
Net income ¹	2,519	1,799	824	-304	1,686	1,971	2,208	2,398
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	23.13	17.42	14.40	17.14	20.64	20.12	20.12	20.12
Nbr of stocks (in thousands)	9,31,058	9,32,970	9,36,260	11,06,325	10,85,908	10,67,129	-	-
Announcement Date	20/01/22	19/01/23	18/01/24	21/01/25	20/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KEYCORP	10.94x	-	-	4.11%	2.15TCr
JPMORGAN CHASE & CO.	13.21x	-	-	1.9%	89TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.33x	-	-	4.9%	41TCr
BANK OF AMERICA CORPORATION	11.88x	-	-	2.17%	38TCr
AGRICULTURAL BANK OF CHINA LIMITED	6.72x	-	-	4.71%	36TCr
HSBC HOLDINGS PLC	12.19x	-	-	4.27%	34TCr
CHINA CONSTRUCTION BANK CORPORATION	6.23x	-	-	4.95%	33TCr
BANK OF CHINA LIMITED	6.82x	-	-	4.67%	30TCr
ROYAL BANK OF CANADA	17.45x	-	-	2.41%	28TCr
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.32x	-	-	2.75%	26TCr
Average	10.61x			3.68%	35.71TCr
Weighted average by Cap.	10.74x			3.41%