What Is KEY Fair Value?
KeyCorp (KEY) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, KeyCorp (KEY) has a composite fair value estimate of $49.20 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $19.91, suggesting the stock is undervalued by 147.1%.
Data as of October 14, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$49.20
vs. current price of $19.91(+147.1%)
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 →
$68.68
+244.9%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 →
$35.73
+79.5%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 →
$25.84
+29.8%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.
$36.41
+82.9%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 $19.91 is 244.9% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.57B | $1.46B |
| Year 2 | $1.88B | $1.62B |
| Year 3 | $2.25B | $1.80B |
| Year 4 | $2.70B | $2.00B |
| Year 5 | $3.24B | $2.23B |
| Year 6 | $3.88B | $2.48B |
| Year 7 | $4.64B | $2.76B |
| Year 8 | $5.56B | $3.06B |
| Year 9 | $6.67B | $3.41B |
| Year 10 | $7.99B | $3.79B |
| Terminal Value | $156.20B | $74.11B |
What Are KEY's Key Financial Metrics?
Earnings & Growth
Current Price
$19.91
EPS (TTM)
$1.72
Forward P/E
9.3
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
$25.11
High
$43.00
Upside
+26.1%
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 $49.20. The stock is currently trading at $19.91, 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 $19.91 is 147.1% below our estimated fair value of $49.20.
What do Wall Street analysts say about KEY?
20 analysts cover KeyCorp with a consensus rating of "Buy." The average price target is $25.11, ranging from $22.00 to $43.00. This implies 26.1% upside from the current price.