Valuation KeyCorp Sao Paulo

Stocks

Delayed Sao Paulo 12:47:19 24/07/26 am AEST			5-day change	1st Jan Change
114.96 ^BRL	-3.43%		-.--%	-0.21%

01/09	Keycorp Announces Appointment of Chris Doll to Chief Strategy Officer and Deputy Cfo, Effective August 31, 2026	CI
01/09	KeyCorp Names Chief Strategy Officer, Deputy CFO	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	23,061	-	-
Change	-	-24.53%	-17.04%	40.65%	18.2%	2.89%	-	-
Enterprise Value (EV)	21,535	16,252	13,482	18,962	22,413	23,061	23,061	23,061
Change	-	-24.53%	-17.04%	40.65%	18.2%	2.89%	0%	0%
P/E	8.79x	9.03x	16.4x	-53.6x	13.6x	11.8x	10x	8.91x
PBR	1.38x	1.48x	1.11x	1.21x	1.27x	1.31x	1.25x	1.27x
PEG	-	-0.3x	-0.3x	0x	-0x	0.6x	0.6x	0.7x
Capitalization / Revenue	2.95x	2.23x	2.1x	4.11x	2.98x	2.86x	2.68x	2.56x
EV / Revenue	0x	0x	0x	0x	0x	2.86x	2.68x	2.56x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.3x	6.56x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.75	0.79	0.82	0.82	0.82	0.8273	0.8641	0.9043
Rate of return	3.24%	4.54%	5.69%	4.78%	3.97%	3.83%	4%	4.18%
EPS ²	2.63	1.93	0.88	-0.32	1.52	1.828	2.153	2.425
Distribution rate	28.5%	40.9%	93.2%	-256%	53.9%	45.3%	40.1%	37.3%
Net sales ¹	7,292	7,272	6,413	4,619	7,513	8,067	8,595	9,003
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,836	2,862	1,679	1,935	2,784	3,157	3,518	-
Net income ¹	2,519	1,799	824	-304	1,686	1,963	2,201	2,402
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	23.13	17.42	14.40	17.14	20.64	21.61	21.61	21.61
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.	14.09x	-	-	1.77%	946B
BANK OF AMERICA CORPORATION	13.24x	-	-	1.92%	433B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.29x	-	-	4.93%	407B
HSBC HOLDINGS PLC	12.67x	-	-	4.12%	355B
CHINA CONSTRUCTION BANK CORPORATION	6.14x	-	-	5.02%	326B
ROYAL BANK OF CANADA	17.57x	-	-	2.41%	283B
BANK OF CHINA LIMITED	6.58x	-	-	4.88%	294B
WELLS FARGO & COMPANY	11.83x	-	-	2.21%	261B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.75x	-	-	2.68%	259B
Average	11.46x			3.33%	396.14B
Weighted average by Cap.	11.77x			3.09%