Valuation KeyCorp Sao Paulo

Stocks

Market Closed - Sao Paulo 08:17:19 23/07/2026 pm IST			5-day change	1st Jan Change
114.96 ^BRL	-3.43%		-.--%	-0.21%

02/10	JPMorgan Adjusts KeyCorp Price Target to $23 From $24.50, Maintains Neutral Rating	MT
02/10	KeyBank Announces Management Changes for Key Wealth	CI

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	21,428	-	-
Change	-	-24.53%	-17.04%	40.65%	18.2%	-4.4%	-	-
Enterprise Value (EV)	21,535	16,252	13,482	18,962	22,413	21,428	21,428	21,428
Change	-	-24.53%	-17.04%	40.65%	18.2%	-4.4%	0%	0%
P/E	8.79x	9.03x	16.4x	-53.6x	13.6x	10.9x	9.33x	8.25x
PBR	1.38x	1.48x	1.11x	1.21x	1.27x	1.21x	1.15x	1.1x
PEG	-	-0.3x	-0.3x	0x	-0x	0.5x	0.5x	0.6x
Capitalization / Revenue	2.95x	2.23x	2.1x	4.11x	2.98x	2.65x	2.49x	2.37x
EV / Revenue	0x	0x	0x	0x	0x	2.65x	2.49x	2.37x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.76x	6.18x	5.78x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.75	0.79	0.82	0.82	0.82	0.8273	0.8634	0.8936
Rate of return	3.24%	4.54%	5.69%	4.78%	3.97%	4.12%	4.3%	4.45%
EPS ²	2.63	1.93	0.88	-0.32	1.52	1.838	2.153	2.435
Distribution rate	28.5%	40.9%	93.2%	-256%	53.9%	45%	40.1%	36.7%
Net sales ¹	7,292	7,272	6,413	4,619	7,513	8,085	8,620	9,045
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,836	2,862	1,679	1,935	2,784	3,170	3,470	3,710
Net income ¹	2,519	1,799	824	-304	1,686	1,969	2,207	2,405
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	23.13	17.42	14.40	17.14	20.64	20.08	20.08	20.08
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.($)
JPMORGAN CHASE & CO.	13.12x	-	-	1.91%	88TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.17x	-	-	5.03%	42TCr
BANK OF AMERICA CORPORATION	11.69x	-	-	2.22%	38TCr
AGRICULTURAL BANK OF CHINA LIMITED	6.58x	-	-	4.81%	36TCr
CHINA CONSTRUCTION BANK CORPORATION	6.14x	-	-	5.02%	33TCr
HSBC HOLDINGS PLC	11.67x	-	-	4.46%	33TCr
BANK OF CHINA LIMITED	6.7x	-	-	4.75%	30TCr
ROYAL BANK OF CANADA	17.18x	-	-	2.45%	27TCr
MITSUBISHI UFJ FINANCIAL GROUP, INC.	13.93x	-	-	2.82%	25TCr
Average	10.35x			3.72%	39.03TCr
Weighted average by Cap.	10.51x			3.49%