investorscraft@gmail.com

Intrinsic Value of KeyCorp (KEY)

Previous Close$18.33
Intrinsic Value
Upside potential
Previous Close
$18.33

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

KeyCorp operates as a regional bank holding company, providing a broad range of financial services including commercial and retail banking, investment management, and consumer finance. The company primarily serves mid-sized businesses, small enterprises, and individual clients across the U.S., leveraging its regional footprint to offer tailored financial solutions. KeyCorp differentiates itself through a relationship-driven approach, focusing on community engagement and personalized service, which strengthens its competitive position in regional banking markets. The bank’s diversified revenue streams include net interest income from loans and deposits, fee-based services, and wealth management, ensuring resilience against economic fluctuations. Despite intense competition from national banks and fintech disruptors, KeyCorp maintains a solid reputation for trust and reliability, particularly in its core Midwest and Northeast markets. Its strategic emphasis on digital transformation and operational efficiency further enhances its ability to compete in an evolving financial landscape.

Revenue Profitability And Efficiency

KeyCorp reported revenue of $9.06 billion for FY 2024, reflecting its ability to generate substantial top-line growth despite macroeconomic challenges. However, net income stood at -$161 million, with diluted EPS of -$0.32, indicating profitability pressures, likely due to elevated credit costs or operational inefficiencies. Operating cash flow of $664 million suggests reasonable liquidity, though capital expenditures of -$65 million highlight restrained investment activity.

Earnings Power And Capital Efficiency

The negative net income and EPS underscore earnings challenges, possibly tied to higher provisioning or margin compression. The bank’s ability to generate $664 million in operating cash flow indicates underlying earnings power, but capital efficiency metrics may be strained given the net loss. Further analysis of net interest margin and non-interest income trends would provide deeper insights into sustainable profitability.

Balance Sheet And Financial Health

KeyCorp’s balance sheet shows $1.74 billion in cash and equivalents against $14.25 billion in total debt, signaling moderate liquidity but elevated leverage. The debt level warrants scrutiny, particularly in a rising-rate environment. Shareholders’ equity and asset quality metrics would be critical to assess solvency and risk exposure, though these details are not provided in the available data.

Growth Trends And Dividend Policy

The company’s growth trajectory appears muted, given the net loss in FY 2024. However, its dividend payout of $0.98 per share suggests a commitment to returning capital to shareholders, albeit with potential sustainability concerns if earnings do not recover. Historical dividend consistency and payout ratio analysis would be necessary to evaluate long-term policy adherence.

Valuation And Market Expectations

With a negative EPS, traditional P/E valuation is not applicable, but price-to-book or tangible book value metrics could offer insights. Market expectations likely hinge on interest rate trends, credit quality, and the bank’s ability to restore profitability. Investor sentiment may be cautious until clearer signs of earnings stabilization emerge.

Strategic Advantages And Outlook

KeyCorp’s regional focus and diversified revenue streams provide stability, but profitability challenges pose near-term risks. Strategic initiatives in digital banking and cost management could enhance competitiveness. The outlook depends on macroeconomic conditions, particularly interest rate movements and credit performance. Successful execution of efficiency measures and loan growth will be pivotal for a turnaround.

Sources

10-K filing, company financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount