Valuation KeyCorp

Stocks

Market Closed - NYSE Other stock markets 00:00:02 01/08/2026 +04			5-day change	1st Jan Change
22.59 ^USD	-0.09%		-0.26%	+9.45%

07-22	Scotiabank Expects Q3 Net Income of C$82 Million From KeyCorp Stake	MT
07-22	Scotiabank Expects C$82 Million Contribution From KeyCorp Stake to 3Q Profit	DJ

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	24,217	-	-
Change	-	-24.53%	-17.04%	40.65%	18.2%	8.05%	-	-
Enterprise Value (EV)	21,535	16,252	13,482	18,962	22,413	24,217	24,217	24,217
Change	-	-24.53%	-17.04%	40.65%	18.2%	8.05%	0%	0%
P/E	8.79x	9.03x	16.4x	-53.6x	13.6x	12.4x	10.5x	9.36x
PBR	1.38x	1.48x	1.11x	1.21x	1.27x	1.35x	1.29x	1.32x
PEG	-	-0.3x	-0.3x	0x	-0x	0.6x	0.6x	0.8x
Capitalization / Revenue	2.95x	2.23x	2.1x	4.11x	2.98x	3x	2.81x	2.69x
EV / Revenue	0x	0x	0x	0x	0x	3x	2.81x	2.69x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.67x	6.88x	-
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%	3.66%	3.83%	4%
EPS ²	2.63	1.93	0.88	-0.32	1.52	1.827	2.155	2.412
Distribution rate	28.5%	40.9%	93.2%	-256%	53.9%	45.3%	40.1%	37.5%
Net sales ¹	7,292	7,272	6,413	4,619	7,513	8,069	8,606	8,986
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,836	2,862	1,679	1,935	2,784	3,157	3,519	-
Net income ¹	2,519	1,799	824	-304	1,686	1,961	2,206	2,388
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	23.13	17.42	14.40	17.14	20.64	22.59	22.59	22.59
Nbr of stocks (in thousands)	931,058	932,970	936,260	1,106,325	1,085,908	1,072,035	-	-
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	12.37x	-	-	3.66%	24.22B
JPMORGAN CHASE & CO.	13.92x	-	-	1.79%	935B
BANK OF AMERICA CORPORATION	13.25x	-	-	1.91%	433B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.27x	-	-	4.94%	402B
HSBC HOLDINGS PLC	13.14x	-	-	3.96%	364B
CHINA CONSTRUCTION BANK CORPORATION	6.02x	-	-	5.07%	316B
ROYAL BANK OF CANADA	18.47x	-	-	2.31%	291B
BANK OF CHINA LIMITED	6.31x	-	-	4.99%	273B
WELLS FARGO & COMPANY	11.88x	-	-	2.21%	261B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.54x	-	-	2.72%	252B
Average	11.62x			3.35%	355.19B
Weighted average by Cap.	11.86x			3.07%