What Is KEY Fair Value?
KeyCorp (KEY) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, KeyCorp (KEY) has a composite fair value estimate of $48.88 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $21.91, suggesting the stock is undervalued by 123.1%.
Data as of August 29, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$48.88
vs. current price of $21.91(+123.1%)
How Is KEY Fair Value Calculated?
Four independent models estimate what KEY is worth. Each uses different inputs and assumptions. The composite blends them by weight.
KEY Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$66.73
+204.6%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$40.70
+85.8%Undervalued
Inputs used
KEY Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$25.77
+17.6%Undervalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$35.44
+61.7%Undervalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $21.91 is 204.6% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.57B | $1.45B |
| Year 2 | $1.87B | $1.61B |
| Year 3 | $2.23B | $1.79B |
| Year 4 | $2.66B | $1.98B |
| Year 5 | $3.18B | $2.19B |
| Year 6 | $3.79B | $2.43B |
| Year 7 | $4.53B | $2.69B |
| Year 8 | $5.41B | $2.99B |
| Year 9 | $6.46B | $3.31B |
| Year 10 | $7.71B | $3.67B |
| Terminal Value | $151.67B | $72.17B |
What Are KEY's Key Financial Metrics?
Earnings & Growth
Current Price
$21.91
EPS (TTM)
$1.70
Forward P/E
10.3
Profit Margin
27.5%
Cash & Balance Sheet
Free Cash Flow
0
EBITDA
0
Book Value
$16.14
Total Debt
15.3B
What Do Analysts Say About KEY?
Low
$22.00
Average
$26.02
High
$43.00
Upside
+18.8%
KEY Fair Value FAQ
What is the fair value of KEY?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), KEY's estimated fair value is $48.88. The stock is currently trading at $21.91, which makes it undervalued by our analysis.
How is KEY's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is KEY overvalued or undervalued?
Based on our analysis, KEY is undervalued. The current price of $21.91 is 123.1% below our estimated fair value of $48.88.
What do Wall Street analysts say about KEY?
19 analysts cover KeyCorp with a consensus rating of "." The average price target is $26.02, ranging from $22.00 to $43.00. This implies 18.8% upside from the current price.