Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
KEYCORP /NEW/
Bear Case (25th pct.)
-21.4% vs price
Base Case (Median)
2.1% vs price
Bull Case (75th pct.)
11.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $2.62 | -86.9% | High (40%) |
| PE Comparable | $20.85 | 3.9% | Medium (25%) |
| Growth Trajectory DCF | $20.16 | 0.4% | Medium (20%) |
| Graham Number | $27.13 | 35.1% | High (80%) |
Based on 4 out of 8 methods, KEY appears fairly valued at the current price of $20.08. The base case fair value of $20.51 implies 2.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.