What Is KEY Fair Value?
KeyCorp (KEY) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, KeyCorp (KEY) has a composite fair value estimate of $73.92 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $23.53, suggesting the stock is undervalued by 214.2%.
Data as of July 16, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$73.92
vs. current price of $23.53(+214.2%)
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 →
$126.95
+439.5%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 →
$41.54
+76.5%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 →
$25.70
+9.2%Fair Value
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.
$35.97
+52.9%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 $23.53 is 439.5% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.74B | $2.54B |
| Year 2 | $3.28B | $2.83B |
| Year 3 | $3.92B | $3.15B |
| Year 4 | $4.69B | $3.50B |
| Year 5 | $5.62B | $3.90B |
| Year 6 | $6.73B | $4.33B |
| Year 7 | $8.05B | $4.82B |
| Year 8 | $9.64B | $5.36B |
| Year 9 | $11.54B | $5.97B |
| Year 10 | $13.81B | $6.64B |
| Terminal Value | $277.71B | $133.53B |
What Are KEY's Key Financial Metrics?
Earnings & Growth
Current Price
$23.53
EPS (TTM)
$1.65
Forward P/E
11.0
Profit Margin
27.0%
Cash & Balance Sheet
Free Cash Flow
0
EBITDA
0
Book Value
$16.08
Total Debt
17.7B
What Do Analysts Say About KEY?
Low
$22.00
Average
$25.85
High
$43.00
Upside
+9.9%
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 $73.92. The stock is currently trading at $23.53, 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 $23.53 is 214.2% below our estimated fair value of $73.92.
What do Wall Street analysts say about KEY?
19 analysts cover KeyCorp with a consensus rating of "Buy." The average price target is $25.85, ranging from $22.00 to $43.00. This implies 9.9% upside from the current price.