image
Financial Services - Banks - Regional - NYSE - US
$ 24.94
-0.795 %
$ 17.5 B
Market Cap
10.08
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one KEY-PI stock under the worst case scenario is HIDDEN Compared to the current market price of 24.9 USD, KeyCorp is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one KEY-PI stock under the base case scenario is HIDDEN Compared to the current market price of 24.9 USD, KeyCorp is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one KEY-PI stock under the best case scenario is HIDDEN Compared to the current market price of 24.9 USD, KeyCorp is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
5.89 B REVENUE
-16.20%
2.24 B OPERATING INCOME
-30.68%
964 M NET INCOME
-49.71%
2.9 B OPERATING CASH FLOW
-35.04%
1.42 B INVESTING CASH FLOW
112.96%
-4.27 B FINANCING CASH FLOW
-66.25%
642 M REVENUE
-76.13%
16 M OPERATING INCOME
-95.22%
-410 M NET INCOME
-150.18%
-1.2 B OPERATING CASH FLOW
-613.02%
272 M INVESTING CASH FLOW
-55.41%
883 M FINANCING CASH FLOW
343.92%
Balance Sheet KeyCorp
image
Current Assets 941 M
Cash & Short-Term Investments 941 M
Receivables 0
Other Current Assets 0
Non-Current Assets 176 B
Long-Term Investments 59 B
PP&E 661 M
Other Non-Current Assets 116 B
Current Liabilities 3.05 B
Accounts Payable 0
Short-Term Debt 3.05 B
Other Current Liabilities 0
Non-Current Liabilities 172 B
Long-Term Debt 19.6 B
Other Non-Current Liabilities 152 B
EFFICIENCY
Earnings Waterfall KeyCorp
image
Revenue 5.89 B
Cost Of Revenue -4.5 B
Gross Profit 10.4 B
Operating Expenses 3.66 B
Operating Income 2.24 B
Other Expenses 1.27 B
Net Income 964 M
RATIOS
176.40% GROSS MARGIN
176.40%
37.92% OPERATING MARGIN
37.92%
16.41% NET MARGIN
16.41%
6.61% ROE
6.61%
0.51% ROA
0.51%
4.99% ROIC
4.99%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis KeyCorp
image
Net Income 964 M
Depreciation & Amortization 134 M
Capital Expenditures -142 M
Stock-Based Compensation 121 M
Change in Working Capital -313 M
Others 1.79 B
Free Cash Flow 2.76 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets KeyCorp
image
KEY-PI has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
1.45% DIVIDEND YIELD
0.383 USD DIVIDEND PER SHARE
5. COMPETITION
6. Ownership
Insider Ownership KeyCorp
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
1 year ago
Dec 06, 2023
Sell 192 K USD
Schosser Douglas M
Chief Accounting Officer
- 14383
13.37 USD
1 year ago
Nov 20, 2023
Sell 123 K USD
Highsmith Carlton L
Director
- 10000
12.28 USD
1 year ago
Aug 10, 2023
Bought 115 K USD
Rankin Devina A
Director
+ 10000
11.49 USD
1 year ago
May 25, 2023
Sell 125 K USD
Brady Amy G.
Chief Information Officer
- 12388
10.11 USD
1 year ago
May 26, 2023
Sell 125 K USD
Brady Amy G.
Chief Information Officer
- 12627
9.92 USD
1 year ago
May 03, 2023
Bought 734 K USD
Paine Andrew J III
Head of Institutional Bank
+ 75000
9.78 USD
1 year ago
Apr 26, 2023
Bought 23.5 K USD
Hipple Richard J
Director
+ 2200
10.66 USD
1 year ago
Apr 21, 2023
Bought 101 K USD
Alexander Victor B
Head of Consumer Bank
+ 8500
11.83 USD
1 year ago
Mar 14, 2023
Bought 25.9 K USD
GILLIS RUTH ANN M
Director
+ 2000
12.95 USD
1 year ago
Mar 10, 2023
Sell 701 K USD
Brady Amy G.
Chief Information Officer
- 45000
15.58 USD
1 year ago
Feb 02, 2023
Sell 107 K USD
Mago Angela G
Head of Commercial Bank
- 5352
19.95 USD
2 years ago
Feb 28, 2022
Sell 239 K USD
Warder Jamie
Head of Digital Banking
- 9632
24.8 USD
3 years ago
Dec 06, 2021
Sell 275 K USD
Fishel Brian L
Chief Human Resources Officer
- 11841
23.26 USD
3 years ago
Nov 09, 2021
Sell 221 K USD
Schosser Douglas M
Chief Accounting Officer
- 9301
23.715 USD
3 years ago
Oct 28, 2021
Sell 134 K USD
Gavrity Kenneth C
Head of Enterprise Payments
- 5748
23.36 USD
3 years ago
Oct 28, 2021
Sell 122 K USD
Gavrity Kenneth C
Head of Enterprise Payments
- 5233
23.37 USD
3 years ago
Oct 22, 2021
Sell 1.61 M USD
Brady Amy G.
Chief Information Officer
- 66549
24.18 USD
3 years ago
Sep 10, 2021
Sell 62.1 K USD
Warder Jamie
Head of Digital Banking
- 3112
19.97 USD
3 years ago
Sep 08, 2021
Sell 191 K USD
Warder Jamie
Head of Digital Banking
- 9684
19.76 USD
3 years ago
Aug 09, 2021
Sell 244 K USD
Evans Trina M
Director, Corporate Center
- 12000
20.35 USD
3 years ago
May 25, 2021
Sell 315 K USD
Mago Angela G
Head of Commercial Bank
- 13709
23 USD
3 years ago
May 24, 2021
Sell 5.14 M USD
Gorman Christopher M.
Chairman and CEO
- 222684
23.06 USD
3 years ago
Apr 29, 2021
Sell 129 K USD
Midkiff Mark W
Chief Risk Officer
- 5885
21.89 USD
3 years ago
Apr 29, 2021
Sell 391 K USD
Midkiff Mark W
Chief Risk Officer
- 17916
21.85 USD
3 years ago
Apr 26, 2021
Sell 2.18 M USD
Gorman Christopher M.
Chairman and CEO
- 101878
21.39 USD
3 years ago
Apr 26, 2021
Sell 752 K USD
Paine Andrew J III
Head of Institutional Bank
- 35218
21.34 USD
3 years ago
Feb 24, 2021
Sell 734 K USD
Evans Trina M
Director, Corporate Center
- 34305
21.41 USD
3 years ago
Feb 10, 2021
Sell 83.2 K USD
Schosser Douglas M
Chief Accounting Officer
- 4366
19.06 USD
3 years ago
Feb 10, 2021
Sell 200 K USD
Schosser Douglas M
Chief Accounting Officer
- 10514
19.05 USD
3 years ago
Feb 10, 2021
Sell 255 K USD
Schosser Douglas M
Chief Accounting Officer
- 13425
19.03 USD
3 years ago
Feb 02, 2021
Sell 105 K USD
Mago Angela G
Head of Commercial Bank
- 5957
17.7 USD
4 years ago
Dec 14, 2020
Bought 40 K USD
Hayes Robin
Director
+ 2500
16 USD
4 years ago
Nov 24, 2020
Sell 262 K USD
Evans Trina M
Director, Corporate Center
- 15861
16.51 USD
4 years ago
Nov 09, 2020
Sell 266 K USD
Brady Amy G.
Chief Information Officer
- 18000
14.78 USD
4 years ago
Nov 09, 2020
Sell 184 K USD
Brady Amy G.
Chief Information Officer
- 12000
15.34 USD
4 years ago
Jul 24, 2020
Sell 45.4 K USD
Mago Angela G
Head of Commercial Bank
- 3646
12.46 USD
4 years ago
May 26, 2020
Bought 23.8 K USD
Highsmith Carlton L
Director
+ 2000
11.89 USD
4 years ago
Apr 20, 2020
Bought 49.8 K USD
GILLIS RUTH ANN M
Director
+ 4485
11.1 USD
4 years ago
Apr 17, 2020
Bought 1.04 M USD
Gorman Christopher M.
President and COO
+ 100000
10.36 USD
4 years ago
Feb 05, 2020
Sell 15.3 K USD
Ryan Kevin Thomas
Chief Risk Review Officer
- 768
19.88 USD
5 years ago
Dec 13, 2019
Sell 170 K USD
Schosser Douglas M
Chief Accounting Officer
- 8481
20.04 USD
5 years ago
Nov 11, 2019
Sell 304 K USD
Brady Amy G.
Chief Information Officer
- 15756
19.27 USD
5 years ago
Oct 29, 2019
Sell 3.21 M USD
Harris Paul N
General Counsel
- 173777
18.5 USD
5 years ago
Oct 28, 2019
Sell 466 K USD
Evans Trina M
Director, Corporate Center
- 25436
18.32 USD
5 years ago
Oct 24, 2019
Sell 172 K USD
Highsmith Carlton L
Director
- 9515
18.07 USD
5 years ago
Oct 23, 2019
Sell 6.59 M USD
MOONEY BETH E
Chairman and CEO
- 362555
18.19 USD
5 years ago
Oct 22, 2019
Sell 8 M USD
MOONEY BETH E
Chairman and CEO
- 437737
18.28 USD
5 years ago
Sep 11, 2019
Sell 195 K USD
Brady Amy G.
Chief Information Officer
- 10806
18.02 USD
5 years ago
Jul 25, 2019
Sell 1.83 M USD
Paine Andrew J III
Head of Institutional Bank
- 99999
18.26 USD
5 years ago
Jun 10, 2019
Sell 225 K USD
Brady Amy G.
Chief Information Officer
- 13238
17 USD
5 years ago
Mar 13, 2019
Sell 72.1 K USD
Mago Angela G
Co-Head Corporate Bank
- 4162
17.33 USD
5 years ago
Feb 15, 2019
Sell 541 K USD
DeAngelis Robert A
Dir. of Qual. & Prod. Mgmt.
- 31166
17.37 USD
6 years ago
Nov 02, 2018
Bought 92.8 K USD
KIMBLE DONALD R
Chf. Finance Off. & Vice Chair
+ 5000
18.55 USD
6 years ago
Nov 02, 2018
Sell 128 K USD
Highsmith Carlton L
Director
- 6963
18.37 USD
6 years ago
Nov 01, 2018
Bought 183 K USD
MOONEY BETH E
Chairman and CEO
+ 10000
18.26 USD
6 years ago
Aug 16, 2018
Sell 130 K USD
Schosser Douglas M
Chief Accounting Officer
- 6048
21.49 USD
6 years ago
Aug 10, 2018
Sell 988 K USD
Burke Edward J.
Co-Pres., Key Community Bank
- 46360
21.32 USD
6 years ago
Jul 25, 2018
Sell 6 M USD
Gorman Christopher M.
Pres. of Banking & Vice Chair
- 288546
20.8 USD
6 years ago
Jul 23, 2018
Sell 284 K USD
Evans Trina M
Director, Corporate Center
- 13795
20.62 USD
6 years ago
Jul 23, 2018
Sell 81.9 K USD
Evans Trina M
Director, Corporate Center
- 3950
20.74 USD
6 years ago
Jul 23, 2018
Sell 206 K USD
Evans Trina M
Director, Corporate Center
- 9929
20.72 USD
6 years ago
Jul 23, 2018
Bought 200 K USD
Dallas H James
Director
+ 9610
20.81 USD
6 years ago
May 15, 2018
Sell 504 K USD
Brady Amy G.
Chief Information Officer
- 24607
20.5 USD
6 years ago
May 08, 2018
Sell 198 K USD
Burke Edward J.
Co-Pres., Key Community Bank
- 10000
19.83 USD
6 years ago
Feb 21, 2018
Sell 528 K USD
DeAngelis Robert A
Dir. of Qual. & Prod. Mgmt.
- 25000
21.11 USD
6 years ago
Feb 15, 2018
Sell 1.18 M USD
Gorman Christopher M.
Pres. of Banking & Vice Chair
- 56038
20.97 USD
6 years ago
Jan 29, 2018
Bought 10 K USD
Midkiff Mark W
Chief Risk Officer
+ 458
21.83 USD
6 years ago
Jan 22, 2018
Sell 161 K USD
Buffie Craig A
Chief Human Resources Officer
- 7594
21.21 USD
6 years ago
Jan 22, 2018
Sell 89.6 K USD
Buffie Craig A
Chief Human Resources Officer
- 4225
21.2 USD
7 years ago
Nov 22, 2017
Bought 25 K USD
Gile Elizabeth R.
Director
+ 1374
18.23 USD
7 years ago
Nov 03, 2017
Sell 140 K USD
Highsmith Carlton L
Director
- 7600
18.39 USD
7 years ago
Oct 24, 2017
Sell 48.6 K USD
Harris Paul N
General Counsel & Secretary
- 2618
18.55 USD
7 years ago
Oct 25, 2017
Sell 2.56 K USD
Harris Paul N
General Counsel & Secretary
- 140
18.27 USD
7 years ago
Oct 24, 2017
Sell 870 K USD
Paine Andrew J III
Co-Head Corporate Bank
- 46854
18.56 USD
7 years ago
Aug 14, 2017
Bought 35.8 K USD
GILLIS RUTH ANN M
Director
+ 2000
17.91 USD
7 years ago
Aug 08, 2017
Sell 92.4 K USD
Mago Angela G
Co-Head Corporate Bank
- 5000
18.48 USD
7 years ago
Aug 04, 2017
Sell 3.81 M USD
Harris Paul N
General Counsel & Secretary
- 205024
18.56 USD
7 years ago
Aug 07, 2017
Sell 332 K USD
Brady Amy G.
Chief Information Officer
- 18000
18.42 USD
7 years ago
Aug 03, 2017
Bought 54 K USD
GILLIS RUTH ANN M
Director
+ 3000
18 USD
7 years ago
Jul 28, 2017
Sell 565 K USD
Buffie Craig A
Chief Human Resources Officer
- 31385
18.01 USD
7 years ago
Jul 28, 2017
Bought 62.5 K USD
Wilson David K
Director
+ 3500
17.87 USD
7 years ago
Jul 25, 2017
Bought 92.8 K USD
CUTLER ALEXANDER M
Director
+ 5000
18.55 USD
7 years ago
Jul 26, 2017
Bought 45.4 K USD
BROUSSARD BRUCE D
Director
+ 2500
18.17 USD
7 years ago
May 09, 2017
Sell 240 K USD
Schosser Douglas M
Chief Accounting Officer
- 12913
18.59 USD
7 years ago
Feb 21, 2017
Sell 913 K USD
Burke Edward J.
Co-Pres., Key Community Bank
- 48000
19.03 USD
7 years ago
Feb 21, 2017
Sell 2.16 M USD
Burke Edward J.
Co-Pres., Key Community Bank
- 113430
19.04 USD
7 years ago
Feb 14, 2017
Bought 94.1 USD
COOLEY CHARLES P
Director
+ 5
18.82 USD
7 years ago
Feb 10, 2017
Sell 228 K USD
Evans Trina M
Director, Corporate Center
- 12500
18.23 USD
7 years ago
Feb 08, 2017
Bought 84.8 K USD
GILLIS RUTH ANN M
Director
+ 4800
17.66 USD
8 years ago
Nov 01, 2016
Bought 6.26 K USD
Paine Andrew J III
Co-Head Corporate Bank
+ 445
14.06 USD
8 years ago
Nov 10, 2016
Sell 148 K USD
Brady Amy G.
Chief Information Officer
- 9457
15.64 USD
8 years ago
May 23, 2016
Bought 62 K USD
COOLEY CHARLES P
Director
+ 5000
12.41 USD
8 years ago
May 16, 2016
Bought 178 K USD
CUTLER ALEXANDER M
Director
+ 15000
11.86 USD
8 years ago
May 05, 2016
Bought 154 K USD
Gile Elizabeth R.
Director
+ 13000
11.87 USD
9 years ago
Jan 21, 2016
Bought 4.87 K USD
Gile Elizabeth R.
Director
+ 423
11.51 USD
9 years ago
Sep 03, 2015
Bought 4.01 K USD
Gile Elizabeth R.
Director
+ 292
13.74 USD
9 years ago
Oct 01, 2015
Sell 3.82 K USD
Gile Elizabeth R.
Director
- 292
13.09 USD
8 years ago
Feb 18, 2016
Bought 88.2 K USD
GILLIS RUTH ANN M
Director
+ 8300
10.63 USD
8 years ago
Feb 18, 2016
Bought 106 K USD
MANOS KRISTEN L
Director
+ 10000
10.62 USD
8 years ago
Feb 08, 2016
Bought 106 K USD
Carrabba Joseph A
Director
+ 10000
10.6 USD
8 years ago
Feb 04, 2016
Bought 75.2 K USD
Snyder Barbara R
Director
+ 7000
10.75 USD
8 years ago
Feb 01, 2016
Bought 111 K USD
PARNEROS DEMOS
Director
+ 10000
11.07 USD
8 years ago
Feb 02, 2016
Bought 64.7 K USD
Wilson David K
Director
+ 6000
10.78 USD
8 years ago
Jan 25, 2016
Bought 44 K USD
Wilson David K
Director
+ 4000
11.01 USD
8 years ago
Jan 25, 2016
Bought 224 K USD
MOONEY BETH E
Chairman and CEO
+ 20000
11.22 USD
8 years ago
Jan 25, 2016
Bought 111 K USD
Hipple Richard J
Director
+ 10000
11.1 USD
8 years ago
Jan 26, 2016
Bought 141 K USD
GISEL WILLIAM G JR
Director
+ 13000
10.86 USD
8 years ago
Jan 26, 2016
Bought 142 K USD
GILLIS RUTH ANN M
Director
+ 12900
11.04 USD
8 years ago
Jan 25, 2016
Bought 145 K USD
Dallas H James
Director
+ 12900
11.21 USD
8 years ago
Jan 25, 2016
Bought 168 K USD
CUTLER ALEXANDER M
Director
+ 15000
11.21 USD
8 years ago
Jan 25, 2016
Bought 164 K USD
COOLEY CHARLES P
Director
+ 15000
10.95 USD
8 years ago
Jan 26, 2016
Bought 109 K USD
BROUSSARD BRUCE D
Director
+ 10000
10.9 USD
9 years ago
May 11, 2015
Bought 76.5 K USD
GILLIS RUTH ANN M
Director
+ 5200
14.71 USD
9 years ago
Jan 27, 2015
Bought 13.3 K USD
GILLIS RUTH ANN M
Director
+ 1000
13.26 USD
10 years ago
Oct 17, 2014
Bought 246 K USD
MOONEY BETH E
Chairman and CEO
+ 20000
12.32 USD
10 years ago
Oct 17, 2014
Bought 12.2 K USD
GILLIS RUTH ANN M
Director
+ 1000
12.2 USD
7. News
8. Profile Summary

KeyCorp KEY-PI

image
COUNTRY US
INDUSTRY Banks - Regional
MARKET CAP $ 17.5 B
Dividend Yield 1.45%
Description KeyCorp operates as the holding company for KeyBank National Association that provides various retail and commercial banking products and services in the United States. It operates in two segments, Consumer Bank and Commercial Bank. The company offers various deposits, investment products and services; and personal finance and financial wellness, student loan refinancing, mortgage and home equity, lending, credit card, treasury, business advisory, wealth management, asset management, investment, cash management, portfolio management, and trust and related services to individuals and small and medium-sized businesses. It also provides a suite of banking and capital market products, such as syndicated finance, debt and equity capital market products, commercial payments, equipment finance, commercial mortgage banking, derivatives, foreign exchange, financial advisory, and public finance, as well as commercial mortgage loans comprising consumer, energy, healthcare, industrial, public sector, real estate, and technology loans for middle market clients. In addition, the company offers community development financing, securities underwriting, brokerage, and investment banking services. As of December 31, 2021, it operated through a network of approximately 999 branches and 1,317 ATMs in 15 states, as well as additional offices, online and mobile banking capabilities, and a telephone banking call center. KeyCorp was founded in 1849 and is headquartered in Cleveland, Ohio.
Contact 127 Public Square, Cleveland, OH, 44114-1306 https://www.key.com
IPO Date Dec. 7, 2016
Employees 16734
Officers Ms. Amy Carlson Executive Vice President & Group Head of Debt Capital Markets Origination Structuring Ms. Angela G. Mago Chief Human Resources Officer Mr. Clark Harold Ibrahim Khayat J.D. Chief Financial Officer Ms. Susan E. Donlan Chief Communications Officer Mr. Brian James Mauney Director of Investor Relations Mr. James L. Waters J.D. General Counsel & Corporate Secretary Ms. Amy G. Brady Executive Vice President & Chief Information Officer Mr. Andrew Jackson Paine III Head of Institutional Bank Ms. Stacy L. Gilbert Chief Accounting Officer Mr. Christopher Marrott Gorman Chairman, President & Chief Executive Officer