Company Valuation: KeyCorp

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 22,207 - -
Change - -24.53% -17.04% 40.65% 18.2% -0.92% - -
Enterprise Value (EV) 21,535 16,252 13,482 18,962 22,413 22,207 22,207 22,207
Change - -24.53% -17.04% 40.65% 18.2% -0.92% 0% 0%
P/E 8.79x 9.03x 16.4x -53.6x 13.6x 11.4x 9.67x 8.57x
PBR 1.38x 1.48x 1.11x 1.21x 1.27x 1.26x 1.21x 1.19x
PEG - -0.3x -0.3x 0x -0x 0.6x 0.5x 0.7x
Capitalization / Revenue 2.95x 2.23x 2.1x 4.11x 2.98x 2.75x 2.58x 2.47x
EV / Revenue 0x 0x 0x 0x 0x 2.75x 2.58x 2.47x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.03x 6.31x 5.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.75 0.79 0.82 0.82 0.82 0.8273 0.8641 0.8938
Rate of return 3.24% 4.54% 5.69% 4.78% 3.97% 3.98% 4.15% 4.29%
EPS 2 2.63 1.93 0.88 -0.32 1.52 1.829 2.152 2.428
Distribution rate 28.5% 40.9% 93.2% -256% 53.9% 45.2% 40.1% 36.8%
Net sales 1 7,292 7,272 6,413 4,619 7,513 8,067 8,592 9,002
EBITDA - - - - - - - -
EBIT 1 2,836 2,862 1,679 1,935 2,784 3,157 3,520 3,763
Net income 1 2,519 1,799 824 -304 1,686 1,963 2,200 2,396
Net Debt - - - - - - - -
Reference price 2 23.13 17.42 14.40 17.14 20.64 20.81 20.81 20.81
Nbr of stocks (in thousands) 931,058 932,970 936,260 1,106,325 1,085,908 1,067,129 - -
Announcement Date 20/01/22 19/01/23 18/01/24 21/01/25 20/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.84x - - 1.81% 929B
6.22x - - 4.97% 410B
12.47x - - 2.05% 407B
12.55x - - 4.16% 352B
6.22x - - 4.95% 331B
6.69x - - 4.74% 298B
17.55x - - 2.4% 282B
14.6x - - 2.7% 264B
11.88x - - 2.19% 263B
Average 11.34x 3.33% 392.75B
Weighted average by Cap. 11.56x 3.12%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!