KEY Fair Value Estimate
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Keycorp
KeyCorp's roots trace back more than 200 years to Albany, New York. Headquartered in Cleveland, Ohio, Key is one of the nation's largest bank-based financial services companies, with assets of approximately $184 billion at December 31, 2025. Key provides deposit, lending, cash management, and investment services to individuals and businesses in 15 states under the name KeyBank National Association through a network of approximately 950 branches and approximately 1,200 ATMs. Key also provides a broad range of sophisticated corporate and investment banking products, such as merger and acquisition advice, public and private debt and equity, syndications and derivatives to middle market companies in selected industries throughout the United States under the KeyBanc Capital Markets trade name.
Capital expenditures increased by 151% from FY24 to FY25.
Current Price
$21.57
-0.28%GoodMoat Value
$30.97
43.6% undervaluedKeycorp appears deeply undervalued relative to the GoodMoat Target, offering a significant margin of safety. Its valuation multiples are low compared to its own profitability and the sector, but investors must consider the unique nature of its reported revenue growth and the inherent risks of the banking sector.
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Graham Number, PEG-based, and Earnings-based models
View Fair Value →Keycorp (KEY) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.
The GoodMoat Fair Value target for Keycorp is $30.97. The current stock price is $21.57, suggesting the stock is 43.6% undervalued.
The price-to-earnings (P/E) ratio is 13.98. Price-to-book ratio is 1.16. Price-to-sales ratio is 3.36. Enterprise value to EBITDA is 15.25. PEG ratio is -0.06.
GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of Keycorp's intrinsic value.