Valuation KeyCorp Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 01:26:22 2026-07-23 EDT			5-day change	1st Jan Change
20.18 ^EUR	+0.05%		-1.99%	+12.69%

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	24,775	-	-
Change	-	-24.53%	-17.04%	40.65%	18.2%	10.54%	-	-
Enterprise Value (EV)	21,535	16,252	13,482	18,962	22,413	24,775	24,775	24,775
Change	-	-24.53%	-17.04%	40.65%	18.2%	10.54%	0%	0%
P/E	8.79x	9.03x	16.4x	-53.6x	13.6x	12.6x	10.7x	9.67x
PBR	1.38x	1.48x	1.11x	1.21x	1.27x	1.38x	1.32x	1.36x
PEG	-	-0.3x	-0.3x	0x	-0x	0.6x	0.6x	0.9x
Capitalization / Revenue	2.95x	2.23x	2.1x	4.11x	2.98x	3.07x	2.88x	2.76x
EV / Revenue	0x	0x	0x	0x	0x	3.07x	2.88x	2.76x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8x	7.02x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.75	0.79	0.82	0.82	0.82	0.8257	0.8641	0.9043
Rate of return	3.24%	4.54%	5.69%	4.78%	3.97%	3.57%	3.74%	3.91%
EPS ²	2.63	1.93	0.88	-0.32	1.52	1.828	2.156	2.389
Distribution rate	28.5%	40.9%	93.2%	-256%	53.9%	45.2%	40.1%	37.8%
Net sales ¹	7,292	7,272	6,413	4,619	7,513	8,072	8,606	8,984
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,836	2,862	1,679	1,935	2,784	3,098	3,532	-
Net income ¹	2,519	1,799	824	-304	1,686	1,965	2,211	2,388
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	23.13	17.42	14.40	17.14	20.64	23.11	23.11	23.11
Nbr of stocks (in thousands)	931,058	932,970	936,260	1,106,325	1,085,908	1,072,035	-	-
Announcement Date	1/20/22	1/19/23	1/18/24	1/21/25	1/20/26	-	-	-

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.	13.67x	-	-	1.82%	926B
BANK OF AMERICA CORPORATION	13.11x	-	-	1.94%	432B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.88x	-	-	5.27%	380B
HSBC HOLDINGS PLC	12.44x	-	-	4.15%	354B
CHINA CONSTRUCTION BANK CORPORATION	5.59x	-	-	5.45%	294B
ROYAL BANK OF CANADA	18.74x	-	-	2.27%	294B
WELLS FARGO & COMPANY	12.08x	-	-	2.17%	262B
BANK OF CHINA LIMITED	5.93x	-	-	5.28%	265B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.58x	-	-	2.71%	253B
Average	11.34x			3.45%	384.36B
Weighted average by Cap.	11.72x			3.16%