KeyCorp (KEY) Annual Valuation

KeyBankIn the wake of the great financial crisis it can sometimes be difficult for Intelligent Investors to find a solid financial company in which to invest, because they require specific achievements over the historical period.  Many investors may simply decide to throw out the worst years with the rationale that they are outliers that shouldn’t be considered when evaluating the company’s prospects, but doing so would involve speculation.  We don’t know whether the financial crisis will happen again, but we do know that if it does, we can expect to see similar results as we did before.  By continuing to require the same standards for the historical period, Intelligent Investors are able to widdle down banks to only those with the best financial position, and then they are able to determine an intrinsic value to get a sense of whether the company is a good investment.  In addition, a company must have strong financial statements to prove that it is stable enough for Intelligent Investors.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a specific look at how KeyCorp fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): KeyCorp, is a bank holding company. It is a bank-based financial services company. KeyCorp is the parent holding company for KeyBank National Association (KeyBank), its principal subsidiary, through which most of its banking services are provided. Through KeyBank and certain other subsidiaries, the Company provides a range of retail and commercial banking, commercial leasing, investment management, consumer finance and investment banking products and services to individual, corporate and institutional clients through two major business segments: Key Community Bank and Key Corporate Bank. In August 2013, KeyCorp closed on its agreement to sell Victory Capital Management and its broker dealer affiliate Victory Capital Advisers.

KEY Chart

KEY data by YCharts

Defensive Investor – must pass all 6 of the following tests: Score = 3/6

  1. Adequate Size of Enterprise – market capitalization of at least $2 billion – PASS
  2. Earnings Stability – positive earnings per share for at least 10 straight years – FAIL
  3. Dividend Record – has paid a dividend for at least 10 straight years – PASS
  4. Earnings Growth – earnings per share has increased by at least 1/3 over the last 10 years using 3 year averages at beginning and end of period – FAIL
  5. Moderate PEmg ratio – PEmg is less than 20 – FAIL
  6. Moderate Price to Assets – PB ratio is less than 2.5 or PB x PEmg is less than 50 – PASS

Enterprising Investor – must pass all 3 of the following tests or be suitable for a defensive investor: Score = 2/3

  1. Earnings Stability – positive earnings per share for at least 5 years – FAIL
  2. Dividend Record – currently pays a dividend – PASS
  3. Earnings growth – EPSmg greater than 5 years ago – PASS

Valuation Summary

Key Data:

Recent Price $12.85
MG Value $24.64
MG Opinion Undervalued
Value Based on 3% Growth $9.28
Value Based on 0% Growth $5.44
Market Implied Growth Rate 5.79%
PEmg 20.08
PB Ratio 1.13

Balance Sheet – 9/30/2013

Total Debt $6,154,000,000
Total Assets $90,708,000,000
Intangible Assets $979,000,000
Total Liabilities $80,502,000,000
Outstanding Shares 897,820,000

Earnings Per Share

2013 $0.93
2012 $0.88
2011 $0.92
2010 $0.47
2009 -$2.27
2008 -$3.36
2007 $2.38
2006 $2.91
2005 $2.73
2004 $2.30
2003 $2.12

Earnings Per Share – ModernGraham 

2013 $0.64
2012 $0.11
2011 -$0.31
2010 -$0.61
2009 -$0.61
2008 $0.61

Dividend History

KEY Dividend Chart

KEY Dividend data by YCharts


KeyCorp is not currently suitable for either the Defensive Investor or the Enterprising Investor, primarily due to the fact the company did not fare well during the financial crisis.  In addition, the Defensive Investor requires stronger earnings growth over the ten year period and a lower PEmg ratio.  The company will most likely be suitable for the Enterprising Investor in next year’s valuation, assuming it has another year of positive earnings.  Value investors wishing to follow the ModernGraham approach based on Benjamin Graham’s methods should research other opportunities, including reviewing ModernGraham’s valuation of Wells Fargo Corp (WFC) and ModernGraham’s valuation of JP Morgan Chase (JPM).  From strictly a valuation perspective, the company does appear to be undervalued after growing its EPSmg (normalized earnings) from -$0.61 in 2009 to $0.64 for 2013.  This level of growth outpaces the market’s implied growth estimate of 5.79%, and the ModernGraham valuation model returns an intrinsic value above the market price.

The next part of the analysis is up to individual investors, and requires discussion of the company’s prospects.  What do you think?  What value would you put on KeyCorp (KEY)?  Where do you see the company going in the future?  Is there a company you like better?  Leave a comment on our Facebook page or mention @ModernGraham on Twitter to discuss.

If you like our valuations, why not check out ModernGraham Stocks & Screens?  It’s a great way to review the valuations while screening for things like low PE ratio, undervalued companies, etc.!

Disclaimer:  The author did not hold a position in KeyCorp (KEY) or any of the other companies listed in this article at the time of publication and had no intention of changing that position within the next 72 hours.

Logo taken from the Wikipedia; this article is not affiliated with the company in any manner.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.