Valuation KeyCorp

Stocks

Real-time Estimate Cboe BZX 14:54:47 2026-08-20 EDT			5-day change	1st Jan Change
21.92 ^USD	-0.79%		-4.31%	+6.59%

08-04	Tranche Update on KeyCorp's Equity Buyback Plan announced on May 14, 2026.	CI
08-02	KeyCorp acquired Clearwater International.	CI

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	23,584	-	-
Change	-	-24.53%	-17.04%	40.65%	18.2%	5.22%	-	-
Enterprise Value (EV)	21,535	16,252	13,482	18,962	22,413	23,584	23,584	23,584
Change	-	-24.53%	-17.04%	40.65%	18.2%	5.22%	0%	0%
P/E	8.79x	9.03x	16.4x	-53.6x	13.6x	12.1x	10.3x	9.11x
PBR	1.38x	1.48x	1.11x	1.21x	1.27x	1.34x	1.28x	1.3x
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	2.92x	2.74x	2.62x
EV / Revenue	0x	0x	0x	0x	0x	2.92x	2.74x	2.62x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.47x	6.7x	-
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%	3.74%	3.91%	4.09%
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	22.10	22.10	22.10
Nbr of stocks (in thousands)	931,058	932,970	936,260	1,106,325	1,085,908	1,067,129	-	-
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.($)
KEYCORP	12.09x	-	-	3.74%	23.58B
JPMORGAN CHASE & CO.	14.13x	-	-	1.77%	950B
BANK OF AMERICA CORPORATION	13.5x	-	-	1.89%	442B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.15x	-	-	5.04%	394B
HSBC HOLDINGS PLC	12.46x	-	-	4.19%	349B
CHINA CONSTRUCTION BANK CORPORATION	5.89x	-	-	5.17%	311B
ROYAL BANK OF CANADA	18.01x	-	-	2.38%	289B
BANK OF CHINA LIMITED	6.17x	-	-	5.09%	273B
WELLS FARGO & COMPANY	11.76x	-	-	2.22%	260B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.07x	-	-	2.82%	248B
Average	11.42x			3.43%	353.9B
Weighted average by Cap.	11.79x			3.11%