Valuation KeyCorp Sao Paulo

Stocks

Market Closed - Sao Paulo 19:22:08 16/10/2026 +03			5-day change	1st Jan Change
102.17 ^BRL	-11.13%		0.00%	-11.31%

10-21	Scotiabank Expects Q4 Adjusted Earnings Contribution of CA$104 Million From KeyCorp	MT
10-21	Bank of Nova Scotia Expects One-Time Earnings Hit From Chile Tax Rate Cut	MT

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	22,306	-	-
Change	-	-24.53%	-17.04%	40.65%	18.2%	-0.48%	-	-
Enterprise Value (EV)	21,535	16,252	13,482	18,962	22,413	22,306	22,306	22,306
Change	-	-24.53%	-17.04%	40.65%	18.2%	-0.48%	0%	0%
P/E	8.79x	9.03x	16.4x	-53.6x	13.6x	11.2x	9.62x	8.55x
PBR	1.38x	1.48x	1.11x	1.21x	1.27x	1.34x	1.27x	1.2x
PEG	-	-0.3x	-0.3x	0x	-0x	0.5x	0.6x	0.7x
Capitalization / Revenue	2.95x	2.23x	2.1x	4.11x	2.98x	2.75x	2.56x	2.45x
EV / Revenue	0x	0x	0x	0x	0x	2.75x	2.56x	2.45x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.06x	6.35x	5.97x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.75	0.79	0.82	0.82	0.82	0.8228	0.8519	0.8883
Rate of return	3.24%	4.54%	5.69%	4.78%	3.97%	3.9%	4.04%	4.21%
EPS ²	2.63	1.93	0.88	-0.32	1.52	1.888	2.191	2.466
Distribution rate	28.5%	40.9%	93.2%	-256%	53.9%	43.6%	38.9%	36%
Net sales ¹	7,292	7,272	6,413	4,619	7,513	8,102	8,704	9,113
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,836	2,862	1,679	1,935	2,784	3,159	3,511	3,739
Net income ¹	2,519	1,799	824	-304	1,686	2,026	2,253	2,429
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	23.13	17.42	14.40	17.14	20.64	21.08	21.08	21.08
Nbr of stocks (in thousands)	931,058	932,970	936,260	1,106,325	1,085,908	1,058,176	-	-
Announcement Date	1/20/22 A	1/19/23 A	1/18/24 A	1/21/25 A	1/20/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JPMORGAN CHASE & CO.	13.31x	-	-	1.92%	881B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.99x	-	-	5.2%	416B
AGRICULTURAL BANK OF CHINA LIMITED	6.71x	-	-	4.77%	370B
BANK OF AMERICA CORPORATION	11.51x	-	-	2.37%	350B
CHINA CONSTRUCTION BANK CORPORATION	6.21x	-	-	5%	335B
BANK OF CHINA LIMITED	6.67x	-	-	4.79%	311B
HSBC HOLDINGS PLC	11.09x	-	-	4.68%	310B
ROYAL BANK OF CANADA	17.36x	-	-	2.43%	279B
WELLS FARGO & COMPANY	11.23x	-	-	2.3%	247B
Average	10.01x			3.72%	388.81B
Weighted average by Cap.	10.27x			3.52%