Valuation KeyCorp NYSE

Stocks

Market Closed - NYSE 06:00:02 30/09/26 am AEST			5-day change	1st Jan Change
24.59 ^USD	-0.65%		-1.24%	-3.11%

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	2.5x	2.38x
EV / Revenue	0x	0x	0x	0x	0x	2.66x	2.5x	2.38x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.79x	6.14x	5.78x
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	8,074	8,605	9,023
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,836	2,862	1,679	1,935	2,784	3,162	3,496	3,714
Net income ¹	2,519	1,799	824	-304	1,686	1,972	2,205	2,395
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)	931,058	932,970	936,260	1,106,325	1,085,908	1,067,129	-	-
Announcement Date	20/1/22	19/1/23	18/1/24	21/1/25	20/1/26	-	-	-

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.	13.21x	-	-	1.9%	890B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.33x	-	-	4.9%	412B
BANK OF AMERICA CORPORATION	11.88x	-	-	2.17%	384B
HSBC HOLDINGS PLC	12.19x	-	-	4.27%	341B
CHINA CONSTRUCTION BANK CORPORATION	6.23x	-	-	4.95%	332B
BANK OF CHINA LIMITED	6.82x	-	-	4.67%	301B
ROYAL BANK OF CANADA	17.45x	-	-	2.41%	276B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.32x	-	-	2.75%	256B
WELLS FARGO & COMPANY	10.99x	-	-	2.37%	243B
Average	11.05x			3.38%	381.87B
Weighted average by Cap.	11.17x			3.2%