KEY

SELL

KeyCorp

Financial Services · Rank #336 · Analyzed Apr 20, 2026

$21.80

Current Price

$22.61

Intrinsic Value

+24.5%

Upside/Downside

2/10

Score

2/5

Quality

Analysis Summary

Valuation Consensus1/3 methods agree

Quality Score2/5.0

Framework RatingSELL

Price vs Intrinsic ValueUndervalued by 24.5%

Fair Value Range

Low$15.00

Base (IV)$22.61

High$27.14

Entry Points

Conservative$15.00

Moderate$18.80

Aggressive$22.61

⚠️ Warnings

Financial sector — DCF less reliable (FCF includes reserves/float)

Quality & Moat Breakdown

Return on Equity10.0% → 0/1.0

Debt LevelD/E 100 → 0/1.0

Revenue QualityGrowth 65.7%, margin Δ+0.0% +recovery → 1.0/1.0

Moat Strength2.0/5 → 0/1.0

Profit Margins27.0% → 1.0/1.0

Methodology

This analysis uses a unified valuation framework combining three methods — Discounted Cash Flow (3-scenario), Earnings Power Value, and Asset Valuation — with a quality scoring overlay. A stock needs 2/3 valuation methods to agree and a quality score ≥ 3.5/5 for a BUY rating.

Learn how this framework works →

This is a personal analysis tool, not financial advice. Do your own research before making investment decisions.