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 24,383 - -
Change - -24.53% -17.04% 40.65% 18.2% 8.79% - -
Enterprise Value (EV) 21,535 16,252 13,482 18,962 22,413 24,383 24,383 24,383
Change - -24.53% -17.04% 40.65% 18.2% 8.79% 0% 0%
P/E 8.79x 9.03x 16.4x -53.6x 13.6x 12.4x 10.4x 9.52x
PBR 1.38x 1.48x 1.11x 1.21x 1.27x 1.34x 1.28x 1.32x
PEG - -0.3x -0.3x 0x -0x 0.6x 0.6x 0.99x
Capitalization / Revenue 2.95x 2.23x 2.1x 4.11x 2.98x 3.02x 2.84x 2.74x
EV / Revenue 0x 0x 0x 0x 0x 3.02x 2.84x 2.74x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.68x 6.92x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.75 0.79 0.82 0.82 0.82 0.8317 0.8654 0.8929
Rate of return 3.24% 4.54% 5.69% 4.78% 3.97% 3.68% 3.83% 3.95%
EPS 2 2.63 1.93 0.88 -0.32 1.52 1.822 2.163 2.372
Distribution rate 28.5% 40.9% 93.2% -256% 53.9% 45.6% 40% 37.6%
Net sales 1 7,292 7,272 6,413 4,619 7,513 8,063 8,591 8,897
EBITDA - - - - - - - -
EBIT 1 2,836 2,862 1,679 1,935 2,784 3,176 3,524 -
Net income 1 2,519 1,799 824 -304 1,686 1,959 2,210 2,345
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 1,079,369 - -
Announcement Date 20/1/22 19/1/23 18/1/24 21/1/25 20/1/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.56x - - 1.94% 871B
12.57x - - 2.1% 399B
5.73x - - 5.4% 361B
11.7x - - 4.43% 325B
5.66x - - 5.39% 295B
17.88x - - 2.38% 278B
6x - - 5.2% 260B
11.75x - - 2.28% 252B
16.75x - - 2.31% 229B
Average 11.40x 3.49% 363.42B
Weighted average by Cap. 11.79x 3.25%

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

-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!