investorscraft@gmail.com

Intrinsic ValueKeyCorp (0JQR.L)

Previous Close£21.55
Intrinsic Value
Upside potential
Previous Close
£21.55

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, operating through its subsidiary KeyBank National Association, is a prominent regional bank in the U.S., serving both consumer and commercial clients across 15 states. The company’s diversified revenue model includes retail banking, commercial lending, wealth management, and capital markets services. Its Consumer Bank segment focuses on deposits, mortgages, and personal finance, while the Commercial Bank provides tailored solutions for middle-market businesses, including syndicated finance and treasury services. KeyCorp distinguishes itself through a strong regional footprint, digital banking capabilities, and a comprehensive suite of financial products. The bank’s market position is reinforced by its focus on community development and niche sectors like healthcare and real estate. Despite competition from national banks, KeyCorp maintains relevance through localized service and specialized advisory offerings.

Revenue Profitability And Efficiency

KeyCorp reported revenue of $9.19 billion for the period, though net income stood at a loss of $161 million, reflecting challenges in profitability. The diluted EPS of -$0.32 indicates pressure on earnings, likely due to macroeconomic factors or elevated credit costs. Operating cash flow of $805 million suggests core banking activities remain cash-generative, while capital expenditures of $65 million reflect moderate reinvestment needs.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight near-term earnings volatility, possibly tied to interest rate fluctuations or provisioning. However, the bank’s diversified revenue streams, including fee-based services like wealth management, provide some resilience. Capital efficiency metrics are subdued, but the bank’s ability to generate operating cash flow signals underlying strength in its core operations.

Balance Sheet And Financial Health

KeyCorp’s balance sheet shows $14.76 billion in total debt, with no reported cash equivalents, indicating potential liquidity constraints. The absence of cash holdings may reflect aggressive deployment of funds into loans or securities. The bank’s leverage position warrants monitoring, though its established deposit base and regional presence offer stability.

Growth Trends And Dividend Policy

Despite earnings challenges, KeyCorp maintains a dividend payout of $0.615 per share, signaling commitment to shareholder returns. Growth prospects hinge on loan book expansion and fee income diversification, though macroeconomic headwinds may temper near-term performance. The bank’s regional focus and digital investments could drive long-term growth.

Valuation And Market Expectations

With a market cap of $17.01 billion and a beta of 1.065, KeyCorp trades with moderate volatility relative to the broader market. Investors likely price in recovery potential, balancing near-term profitability concerns against the bank’s regional strengths and diversified business model.

Strategic Advantages And Outlook

KeyCorp’s strategic advantages include its regional expertise, diversified revenue streams, and digital banking infrastructure. The outlook depends on macroeconomic stabilization, with opportunities in commercial lending and wealth management. However, interest rate sensitivity and competitive pressures remain key risks.

Sources

Company filings, market data

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