{
  "run": {
    "id": "cmnr14cx504n2p658j3xkprwo",
    "region": "US",
    "assetId": "cmnr14ctq04mup6581cyxnoyd",
    "ticker": "KEY",
    "snapshotId": "cmnr14cwh04n0p6589imgpld3",
    "promptTemplateId": "cmnqt07si0005lm3jzpxuu1ux",
    "createdAt": "2026-04-09T05:21:13.574Z",
    "promptTemplate": {
      "id": "cmnqt07si0005lm3jzpxuu1ux",
      "name": "Oficial 08.apr.2026",
      "version": 1
    },
    "snapshot": {
      "id": "cmnr14cwh04n0p6589imgpld3",
      "assetId": "cmnr14ctq04mup6581cyxnoyd",
      "asOf": "2026-04-08T20:00:02.000Z",
      "snapshot": {
        "asOf": "2026-04-08T20:00:02.000Z",
        "quote": {
          "asOf": "2026-04-08T20:00:02.000Z",
          "open": null,
          "price": 21.29,
          "dayLow": 21.03,
          "volume": 10017560,
          "dayHigh": 21.49,
          "currency": "USD",
          "prevClose": 20.62,
          "week52Low": 12.8,
          "week52High": 23.35
        },
        "fundamentals": {
          "pe": 8.54335260115607,
          "beta": 1.27334871258812,
          "epsTTM": 1.73,
          "fcfTTM": 2154000000,
          "growth": {
            "epsYoy": 5.78125,
            "revenueYoy": 0.6265425416756873
          },
          "sector": "National Commercial Banks",
          "margins": {
            "net": 0.2434446958605085,
            "gross": null,
            "operating": null
          },
          "website": "http://key.com",
          "industry": "Banking",
          "pegRatio": 0.16507494856471,
          "ebitdaTTM": 3247000000,
          "forwardPe": 8.16574585635359,
          "marketCap": 19378924449,
          "totalCash": 1287000000,
          "totalDebt": 10988000000,
          "debtEquity": 1.025585123437,
          "quickRatio": null,
          "revenueTTM": 7513000000,
          "companyName": "KEYCORP /NEW/",
          "priceToBook": 0.986429481918441,
          "currentRatio": null,
          "dividendYield": 0.0426407239115698,
          "returnOnAssets": 0.009919677190166015,
          "returnOnEquity": 0.119653735171529,
          "analystOpinions": null,
          "businessSummary": "KeyBank is an American regional bank, headquartered in Cleveland, Ohio. Formed by the 1994 merger of the Society Corporation and KeyCorp, KeyBank is the 27th largest bank in the United States. The company today operates nearly 1,000 branches and over 1,200 ATMs across the Midwest, the Pacific Northwest and Northeast United States as well as in Alaska, Colorado, Texas and Utah.",
          "enterpriseValue": 30700354200,
          "analystTargetLow": null,
          "analystTargetHigh": null,
          "analystTargetMean": null,
          "fullTimeEmployees": 17333,
          "sharesOutstanding": 1089647432,
          "enterpriseToEbitda": 9.454990514320912,
          "analystTargetMedian": null,
          "enterpriseToRevenue": 4.086297644083588,
          "operatingCashflowTTM": 2208000000,
          "analystRecommendationKey": null
        }
      },
      "createdAt": "2026-04-09T05:21:13.554Z"
    },
    "results": [
      {
        "id": "cmnr14cx704n4p658a9l3a2ge",
        "runId": "cmnr14cx504n2p658j3xkprwo",
        "modelId": "anthropic",
        "status": "SUCCESS",
        "rawOutput": "{\"model\":\"claude-3.7-sonnet-equity-research\",\"as_of\":\"2026-04-08T20:00:02.000Z\",\"ticker\":\"KEY\",\"currency\":\"USD\",\"current_price\":21.29,\"target_price_6m\":23.0,\"target_price_12m\":24.5,\"recommendation\":\"BUY\",\"confidence\":0.62,\"thesis_bullets\":[\"Regional bank trading near book value with improving ROE trajectory\",\"Forward P/E of ~8.2x implies significant EPS growth ahead\",\"Attractive 4.3% dividend yield provides downside cushion\",\"PEG ratio of 0.17 signals undervaluation relative to earnings recovery\",\"Credit cycle risk and macro uncertainty temper conviction\"],\"key_drivers\":[{\"driver\":\"Net interest income recovery as balance sheet reprices\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Earnings normalization from depressed base (EPS YoY +578%)\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Fee income diversification across commercial and consumer banking\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Dividend yield of 4.3% supports total return\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Potential credit quality deterioration in commercial real estate\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Deposit competition pressuring funding costs\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Interest rate trajectory uncertainty impacts NIM outlook\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Expense management and efficiency ratio improvement\",\"impact\":\"MED\",\"direction\":\"POS\"}],\"risks\":[\"Recession-driven credit losses could spike provisions significantly\",\"CRE concentration risk if commercial real estate downturn deepens\",\"Regulatory capital requirements may tighten for regional banks\",\"Deposit flight risk if rate competition intensifies\",\"M&A or strategic missteps could destroy shareholder value\"],\"assumptions\":{\"revenue_cagr_3y\":0.05,\"ebit_margin_target\":0.14,\"wacc\":0.11,\"terminal_multiple\":10.0},\"scenarios\":{\"bear\":{\"target_price\":17.5,\"prob\":0.2,\"notes\":\"Recession drives credit losses higher; P/E compresses to ~7.5x on lower earnings.\"},\"base\":{\"target_price\":24.5,\"prob\":0.55,\"notes\":\"Continued NII recovery, stable credit; forward EPS ~$2.55 at ~9.6x P/E.\"},\"bull\":{\"target_price\":28.0,\"prob\":0.25,\"notes\":\"Favorable rate environment, fee income acceleration; ROE expands toward 15%, P/B re-rates to ~1.3x.\"}},\"method_notes\":\"Valuation anchored on normalized earnings power for a regional bank. Used forward EPS of ~$2.55-2.61 (implied by snapshot forward P/E) with cycle-appropriate P/E range of 7.5-11x. P/B crosscheck: 0.99x book at 12% ROE vs cost of equity ~11% supports modest upside to ~1.1-1.2x book. assumptions.ebit_margin_target = ROE target (14%); terminal_multiple = normalized P/E (10x). 12M expected return ~15% supports BUY. Not investment advice.\"}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "claude-3.7-sonnet-equity-research",
          "risks": [
            "Recession-driven credit losses could spike provisions significantly",
            "CRE concentration risk if commercial real estate downturn deepens",
            "Regulatory capital requirements may tighten for regional banks",
            "Deposit flight risk if rate competition intensifies",
            "M&A or strategic missteps could destroy shareholder value"
          ],
          "ticker": "KEY",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.55,
              "notes": "Continued NII recovery, stable credit; forward EPS ~$2.55 at ~9.6x P/E.",
              "target_price": 24.5
            },
            "bear": {
              "prob": 0.2,
              "notes": "Recession drives credit losses higher; P/E compresses to ~7.5x on lower earnings.",
              "target_price": 17.5
            },
            "bull": {
              "prob": 0.25,
              "notes": "Favorable rate environment, fee income acceleration; ROE expands toward 15%, P/B re-rates to ~1.3x.",
              "target_price": 28
            }
          },
          "confidence": 0.62,
          "assumptions": {
            "wacc": 0.11,
            "revenue_cagr_3y": 0.05,
            "terminal_multiple": 10,
            "ebit_margin_target": 0.14
          },
          "key_drivers": [
            {
              "driver": "Net interest income recovery as balance sheet reprices",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Earnings normalization from depressed base (EPS YoY +578%)",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Fee income diversification across commercial and consumer banking",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Dividend yield of 4.3% supports total return",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Potential credit quality deterioration in commercial real estate",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Deposit competition pressuring funding costs",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Interest rate trajectory uncertainty impacts NIM outlook",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Expense management and efficiency ratio improvement",
              "impact": "MED",
              "direction": "POS"
            }
          ],
          "method_notes": "Valuation anchored on normalized earnings power for a regional bank. Used forward EPS of ~$2.55-2.61 (implied by snapshot forward P/E) with cycle-appropriate P/E range of 7.5-11x. P/B crosscheck: 0.99x book at 12% ROE vs cost of equity ~11% supports modest upside to ~1.1-1.2x book. assumptions.ebit_margin_target = ROE target (14%); terminal_multiple = normalized P/E (10x). 12M expected return ~15% supports BUY. Not investment advice.",
          "current_price": 21.29,
          "recommendation": "BUY",
          "thesis_bullets": [
            "Regional bank trading near book value with improving ROE trajectory",
            "Forward P/E of ~8.2x implies significant EPS growth ahead",
            "Attractive 4.3% dividend yield provides downside cushion",
            "PEG ratio of 0.17 signals undervaluation relative to earnings recovery",
            "Credit cycle risk and macro uncertainty temper conviction"
          ],
          "target_price_6m": 23,
          "target_price_12m": 24.5
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "anthropic",
            "webSearch": {
              "enabled": false,
              "maxToolCalls": 2,
              "disabledReason": null
            },
            "pauseTurns": 0,
            "stopReason": "end_turn"
          },
          "sanityIssues": []
        },
        "latencyMs": 37975,
        "createdAt": "2026-04-09T05:21:13.574Z",
        "usage": {
          "inputTokens": 3570,
          "outputTokens": 1765,
          "costUsd": 0.061975
        }
      },
      {
        "id": "cmnr14cx804n7p658rzd7jfrq",
        "runId": "cmnr14cx504n2p658j3xkprwo",
        "modelId": "deepseek.reasoner",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"KEY_Bank_Analysis\",\n  \"as_of\": \"2026-04-08T20:00:02.000Z\",\n  \"ticker\": \"KEY\",\n  \"currency\": \"USD\",\n  \"current_price\": 21.29,\n  \"target_price_6m\": 20.0,\n  \"target_price_12m\": 16.47,\n  \"recommendation\": \"SELL\",\n  \"confidence\": 0.5,\n  \"thesis_bullets\": [\n    \"Low revenue growth limits upside potential.\",\n    \"Attractive dividend yield provides income support.\",\n    \"Trading below book value suggests undervaluation.\",\n    \"High beta indicates sensitivity to market risks.\",\n    \"Moderate ROE but facing interest rate headwinds.\"\n  ],\n  \"key_drivers\": [\n    { \"driver\": \"Interest Rate Environment\", \"impact\": \"HIGH\", \"direction\": \"NEG\" },\n    { \"driver\": \"Loan Growth\", \"impact\": \"MED\", \"direction\": \"POS\" },\n    { \"driver\": \"Cost Efficiency\", \"impact\": \"MED\", \"direction\": \"POS\" },\n    { \"driver\": \"Regulatory Changes\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n    { \"driver\": \"Economic Cycle\", \"impact\": \"HIGH\", \"direction\": \"NEG\" },\n    { \"driver\": \"Dividend Policy\", \"impact\": \"LOW\", \"direction\": \"POS\" },\n    { \"driver\": \"Capital Allocation\", \"impact\": \"MED\", \"direction\": \"POS\" }\n  ],\n  \"risks\": [\n    \"Interest rate volatility\",\n    \"Credit quality deterioration\",\n    \"Competitive pressures\",\n    \"Regulatory compliance costs\",\n    \"Economic downturn\"\n  ],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.02,\n    \"ebit_margin_target\": 0.25,\n    \"wacc\": 0.08,\n    \"terminal_multiple\": 9.0\n  },\n  \"scenarios\": {\n    \"bear\": { \"target_price\": 14.0, \"prob\": 0.3, \"notes\": \"Economic downturn and rate hikes pressure earnings.\" },\n    \"base\": { \"target_price\": 16.47, \"prob\": 0.6, \"notes\": \"Moderate growth with stable multiples.\" },\n    \"bull\": { \"target_price\": 19.0, \"prob\": 0.1, \"notes\": \"Improved efficiency and loan growth boost performance.\" }\n  },\n  \"method_notes\": \"Valuation based on EPS growth and P/E multiple; target implies negative return; snapshot data inconsistencies noted; not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "KEY_Bank_Analysis",
          "risks": [
            "Interest rate volatility",
            "Credit quality deterioration",
            "Competitive pressures",
            "Regulatory compliance costs",
            "Economic downturn"
          ],
          "ticker": "KEY",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.6,
              "notes": "Moderate growth with stable multiples.",
              "target_price": 16.47
            },
            "bear": {
              "prob": 0.3,
              "notes": "Economic downturn and rate hikes pressure earnings.",
              "target_price": 14
            },
            "bull": {
              "prob": 0.1,
              "notes": "Improved efficiency and loan growth boost performance.",
              "target_price": 19
            }
          },
          "confidence": 0.5,
          "assumptions": {
            "wacc": 0.08,
            "revenue_cagr_3y": 0.02,
            "terminal_multiple": 9,
            "ebit_margin_target": 0.25
          },
          "key_drivers": [
            {
              "driver": "Interest Rate Environment",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Loan Growth",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Cost Efficiency",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Regulatory Changes",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Economic Cycle",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Dividend Policy",
              "impact": "LOW",
              "direction": "POS"
            },
            {
              "driver": "Capital Allocation",
              "impact": "MED",
              "direction": "POS"
            }
          ],
          "method_notes": "Valuation based on EPS growth and P/E multiple; target implies negative return; snapshot data inconsistencies noted; not investment advice.",
          "current_price": 21.29,
          "recommendation": "SELL",
          "thesis_bullets": [
            "Low revenue growth limits upside potential.",
            "Attractive dividend yield provides income support.",
            "Trading below book value suggests undervaluation.",
            "High beta indicates sensitivity to market risks.",
            "Moderate ROE but facing interest rate headwinds."
          ],
          "target_price_6m": 20,
          "target_price_12m": 16.47
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "endpoint": "https://api.deepseek.com/v1/chat/completions",
            "provider": "deepseek",
            "webSearch": {
              "enabled": false,
              "supported": false
            },
            "responseFormat": "json_object"
          },
          "sanityIssues": []
        },
        "latencyMs": 347,
        "createdAt": "2026-04-09T05:21:13.574Z",
        "usage": {
          "inputTokens": 2086,
          "outputTokens": 5274,
          "costUsd": 0.002799
        }
      },
      {
        "id": "cmnr14cx804n5p658h68kynxl",
        "runId": "cmnr14cx504n2p658j3xkprwo",
        "modelId": "gemini.3-pro",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"KeyCorp Equity Model\",\n  \"as_of\": \"2026-04-08T20:00:02.000Z\",\n  \"ticker\": \"KEY\",\n  \"currency\": \"USD\",\n  \"current_price\": 21.29,\n  \"target_price_6m\": 22.50,\n  \"target_price_12m\": 24.00,\n  \"recommendation\": \"BUY\",\n  \"confidence\": 0.70,\n  \"thesis_bullets\": [\n    \"Attractive valuation at ~0.99x P/B with a solid 12% ROE profile.\",\n    \"High dividend yield of 4.26% provides strong total return support.\",\n    \"Net interest margin (NIM) stabilization expected as deposit costs peak.\",\n    \"Forward P/E of 8.17x is below historical regional bank averages.\",\n    \"Commercial loan growth remains resilient despite broader macroeconomic uncertainties.\"\n  ],\n  \"key_drivers\": [\n    {\n      \"driver\": \"Net Interest Margin (NIM) trajectory\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Deposit beta and funding costs\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Commercial real estate (CRE) exposure\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Investment banking and fee income\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Loan growth in middle-market segments\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Credit loss provisioning\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"NEG\"\n    }\n  ],\n  \"risks\": [\n    \"Higher-for-longer interest rates driving up deposit costs.\",\n    \"Deterioration in commercial real estate (CRE) loan portfolio.\",\n    \"Regulatory capital requirement increases for regional banks.\",\n    \"Macroeconomic slowdown impacting commercial loan demand.\"\n  ],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.03,\n    \"ebit_margin_target\": 0.35,\n    \"wacc\": 0.095,\n    \"terminal_multiple\": 1.1\n  },\n  \"scenarios\": {\n    \"bear\": {\n      \"target_price\": 17.00,\n      \"prob\": 0.25,\n      \"notes\": \"NIM compression and higher credit losses drive P/B down to 0.8x.\"\n    },\n    \"base\": {\n      \"target_price\": 24.00,\n      \"prob\": 0.55,\n      \"notes\": \"Stable deposit base and moderate loan growth support a 1.1x P/B valuation.\"\n    },\n    \"bull\": {\n      \"target_price\": 28.00,\n      \"prob\": 0.20,\n      \"notes\": \"Steepening yield curve and robust fee income push valuation to 1.3x P/B.\"\n    }\n  },\n  \"method_notes\": \"Valuation based on a blend of 1.1x target P/B and 9.5x forward P/E, reflecting stabilized NIM and 12% ROE. Target implies ~12.7% upside, supporting a BUY rating. Not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "KeyCorp Equity Model",
          "risks": [
            "Higher-for-longer interest rates driving up deposit costs.",
            "Deterioration in commercial real estate (CRE) loan portfolio.",
            "Regulatory capital requirement increases for regional banks.",
            "Macroeconomic slowdown impacting commercial loan demand."
          ],
          "ticker": "KEY",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.55,
              "notes": "Stable deposit base and moderate loan growth support a 1.1x P/B valuation.",
              "target_price": 24
            },
            "bear": {
              "prob": 0.25,
              "notes": "NIM compression and higher credit losses drive P/B down to 0.8x.",
              "target_price": 17
            },
            "bull": {
              "prob": 0.2,
              "notes": "Steepening yield curve and robust fee income push valuation to 1.3x P/B.",
              "target_price": 28
            }
          },
          "confidence": 0.7,
          "assumptions": {
            "wacc": 0.095,
            "revenue_cagr_3y": 0.03,
            "terminal_multiple": 1.1,
            "ebit_margin_target": 0.35
          },
          "key_drivers": [
            {
              "driver": "Net Interest Margin (NIM) trajectory",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Deposit beta and funding costs",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Commercial real estate (CRE) exposure",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Investment banking and fee income",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Loan growth in middle-market segments",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Credit loss provisioning",
              "impact": "HIGH",
              "direction": "NEG"
            }
          ],
          "method_notes": "Valuation based on a blend of 1.1x target P/B and 9.5x forward P/E, reflecting stabilized NIM and 12% ROE. Target implies ~12.7% upside, supporting a BUY rating. Not investment advice.",
          "current_price": 21.29,
          "recommendation": "BUY",
          "thesis_bullets": [
            "Attractive valuation at ~0.99x P/B with a solid 12% ROE profile.",
            "High dividend yield of 4.26% provides strong total return support.",
            "Net interest margin (NIM) stabilization expected as deposit costs peak.",
            "Forward P/E of 8.17x is below historical regional bank averages.",
            "Commercial loan growth remains resilient despite broader macroeconomic uncertainties."
          ],
          "target_price_6m": 22.5,
          "target_price_12m": 24
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "model": "gemini-3-pro-preview",
            "provider": "gemini",
            "webSearch": {
              "used": false,
              "allowed": false,
              "enabled": false,
              "requested": false,
              "disabledReason": null
            }
          },
          "sanityIssues": []
        },
        "latencyMs": 25837,
        "createdAt": "2026-04-09T05:21:13.574Z",
        "usage": {
          "inputTokens": 2397,
          "outputTokens": 844,
          "costUsd": 0.014922
        }
      },
      {
        "id": "cmnr14cx704n3p6583c18xq97",
        "runId": "cmnr14cx504n2p658j3xkprwo",
        "modelId": "openai.gpt-5.4",
        "status": "SUCCESS",
        "rawOutput": "{\"model\":\"AI Model Recommendation\",\"as_of\":\"2026-04-08T20:00:02.000Z\",\"ticker\":\"KEY\",\"currency\":\"USD\",\"current_price\":21.29,\"target_price_6m\":20.4,\"target_price_12m\":22.1,\"recommendation\":\"HOLD\",\"confidence\":0.62,\"thesis_bullets\":[\"Trading near book and ~8.5x earnings limits downside.\",\"ROE near 12% supports modest re-rating if credit stays contained.\",\"Rate cuts pressure NII, but deposit costs should keep easing.\",\"Dividend yield above 4% supports total return while waiting for clearer growth.\",\"Credit, CRE, and regional-bank sentiment cap upside near term.\"],\"key_drivers\":[{\"driver\":\"Deposit cost normalization\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Fed rate path\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Commercial real estate credit\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Reserve provisioning trend\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Fee income recovery\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Expense discipline\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Capital return capacity\",\"impact\":\"LOW\",\"direction\":\"POS\"},{\"driver\":\"Regional bank regulation\",\"impact\":\"MED\",\"direction\":\"NEG\"}],\"risks\":[\"CRE losses exceed reserves\",\"Faster rate cuts compress NIM\",\"Deposit competition reaccelerates\",\"Higher capital requirements limit returns\"],\"assumptions\":{\"revenue_cagr_3y\":0.025,\"ebit_margin_target\":0.33,\"wacc\":0.115,\"terminal_multiple\":1.05},\"scenarios\":{\"bear\":{\"target_price\":17.5,\"prob\":0.25,\"notes\":\"Credit costs rise and NII weakens more than expected.\"},\"base\":{\"target_price\":22.1,\"prob\":0.5,\"notes\":\"Earnings hold and shares trade slightly above tangible book.\"},\"bull\":{\"target_price\":25.8,\"prob\":0.25,\"notes\":\"Credit remains benign and margin pressure eases, enabling rerating.\"}},\"method_notes\":\"Used snapshot quote/fundamentals only as authoritative inputs. Valuation is bank earnings-power plus P/TBV-style rerating; terminal_multiple is an exit P/TBV proxy and EBIT margin is a rough bank proxy only. No sell-side targets used. Recommendation is HOLD because 12M upside is ~4%. not investment advice\"}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "AI Model Recommendation",
          "risks": [
            "CRE losses exceed reserves",
            "Faster rate cuts compress NIM",
            "Deposit competition reaccelerates",
            "Higher capital requirements limit returns"
          ],
          "ticker": "KEY",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.5,
              "notes": "Earnings hold and shares trade slightly above tangible book.",
              "target_price": 22.1
            },
            "bear": {
              "prob": 0.25,
              "notes": "Credit costs rise and NII weakens more than expected.",
              "target_price": 17.5
            },
            "bull": {
              "prob": 0.25,
              "notes": "Credit remains benign and margin pressure eases, enabling rerating.",
              "target_price": 25.8
            }
          },
          "confidence": 0.62,
          "assumptions": {
            "wacc": 0.115,
            "revenue_cagr_3y": 0.025,
            "terminal_multiple": 1.05,
            "ebit_margin_target": 0.33
          },
          "key_drivers": [
            {
              "driver": "Deposit cost normalization",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Fed rate path",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Commercial real estate credit",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Reserve provisioning trend",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Fee income recovery",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Expense discipline",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Capital return capacity",
              "impact": "LOW",
              "direction": "POS"
            },
            {
              "driver": "Regional bank regulation",
              "impact": "MED",
              "direction": "NEG"
            }
          ],
          "method_notes": "Used snapshot quote/fundamentals only as authoritative inputs. Valuation is bank earnings-power plus P/TBV-style rerating; terminal_multiple is an exit P/TBV proxy and EBIT margin is a rough bank proxy only. No sell-side targets used. Recommendation is HOLD because 12M upside is ~4%. not investment advice",
          "current_price": 21.29,
          "recommendation": "HOLD",
          "thesis_bullets": [
            "Trading near book and ~8.5x earnings limits downside.",
            "ROE near 12% supports modest re-rating if credit stays contained.",
            "Rate cuts pressure NII, but deposit costs should keep easing.",
            "Dividend yield above 4% supports total return while waiting for clearer growth.",
            "Credit, CRE, and regional-bank sentiment cap upside near term."
          ],
          "target_price_6m": 20.4,
          "target_price_12m": 22.1
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "openai",
            "webSearch": {
              "used": false,
              "enabled": false,
              "sources": [],
              "maxToolCalls": 2
            },
            "responseId": "resp_0ec8c3c0f9dc43470069d75a85f20c819781140d47c651f04c",
            "reasoningEffort": "medium",
            "structuredOutputs": {
              "used": true,
              "requested": true,
              "disabledReason": null
            }
          },
          "sanityIssues": []
        },
        "latencyMs": 44971,
        "createdAt": "2026-04-09T05:21:13.574Z",
        "usage": {
          "inputTokens": 2356,
          "outputTokens": 2508,
          "costUsd": 0.039235
        }
      },
      {
        "id": "cmnr14cx804n6p658m2ygxzr1",
        "runId": "cmnr14cx504n2p658j3xkprwo",
        "modelId": "xai.grok-4.20-reasoning",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"Fundamental Bank Valuation Model\",\n  \"as_of\": \"2026-04-08T20:00:02.000Z\",\n  \"ticker\": \"KEY\",\n  \"currency\": \"USD\",\n  \"current_price\": 21.29,\n  \"target_price_6m\": 23,\n  \"target_price_12m\": 25,\n  \"recommendation\": \"BUY\",\n  \"confidence\": 0.62,\n  \"thesis_bullets\": [\n    \"Undervalued at 1.0x P/B with 12% ROE\",\n    \"Low 8.2x forward P/E offers margin of safety\",\n    \"Strong FCF supports 4.3% dividend yield\",\n    \"Stabilizing rates to aid loan demand\",\n    \"Regional diversification limits concentration risk\"\n  ],\n  \"key_drivers\": [\n    {\n      \"driver\": \"Loan growth recovery\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Net interest margin stabilization\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Credit loss provisions\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Regional economic growth\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Capital returns to shareholders\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Regulatory cost increases\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Fee income expansion\",\n      \"impact\": \"LOW\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Competition intensity\",\n      \"impact\": \"LOW\",\n      \"direction\": \"NEG\"\n    }\n  ],\n  \"risks\": [\n    \"Commercial real estate credit losses\",\n    \"Faster-than-expected rate cuts compressing NIM\",\n    \"Recession driving higher defaults\",\n    \"Increased regulatory compliance burden\",\n    \"Geopolitical shocks to economy\"\n  ],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.05,\n    \"ebit_margin_target\": 0.32,\n    \"wacc\": 0.095,\n    \"terminal_multiple\": 9.5\n  },\n  \"scenarios\": {\n    \"bear\": {\n      \"target_price\": 16.5,\n      \"prob\": 0.25,\n      \"notes\": \"Deep recession triggers elevated credit losses and de-rating.\"\n    },\n    \"base\": {\n      \"target_price\": 25,\n      \"prob\": 0.5,\n      \"notes\": \"Moderate growth with stable credit quality and NIM.\"\n    },\n    \"bull\": {\n      \"target_price\": 30,\n      \"prob\": 0.25,\n      \"notes\": \"Robust economy drives strong loan growth and expansion.\"\n    }\n  },\n  \"method_notes\": \"DCF using revenue CAGR, EBIT margin, WACC and terminal earnings multiple. 12M target implies ~17% upside; BUY per rubric. not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "Fundamental Bank Valuation Model",
          "risks": [
            "Commercial real estate credit losses",
            "Faster-than-expected rate cuts compressing NIM",
            "Recession driving higher defaults",
            "Increased regulatory compliance burden",
            "Geopolitical shocks to economy"
          ],
          "ticker": "KEY",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.5,
              "notes": "Moderate growth with stable credit quality and NIM.",
              "target_price": 25
            },
            "bear": {
              "prob": 0.25,
              "notes": "Deep recession triggers elevated credit losses and de-rating.",
              "target_price": 16.5
            },
            "bull": {
              "prob": 0.25,
              "notes": "Robust economy drives strong loan growth and expansion.",
              "target_price": 30
            }
          },
          "confidence": 0.62,
          "assumptions": {
            "wacc": 0.095,
            "revenue_cagr_3y": 0.05,
            "terminal_multiple": 9.5,
            "ebit_margin_target": 0.32
          },
          "key_drivers": [
            {
              "driver": "Loan growth recovery",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Net interest margin stabilization",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Credit loss provisions",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Regional economic growth",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Capital returns to shareholders",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Regulatory cost increases",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Fee income expansion",
              "impact": "LOW",
              "direction": "POS"
            },
            {
              "driver": "Competition intensity",
              "impact": "LOW",
              "direction": "NEG"
            }
          ],
          "method_notes": "DCF using revenue CAGR, EBIT margin, WACC and terminal earnings multiple. 12M target implies ~17% upside; BUY per rubric. not investment advice.",
          "current_price": 21.29,
          "recommendation": "BUY",
          "thesis_bullets": [
            "Undervalued at 1.0x P/B with 12% ROE",
            "Low 8.2x forward P/E offers margin of safety",
            "Strong FCF supports 4.3% dividend yield",
            "Stabilizing rates to aid loan demand",
            "Regional diversification limits concentration risk"
          ],
          "target_price_6m": 23,
          "target_price_12m": 25
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "xai",
            "webSearch": {
              "used": false,
              "enabled": false,
              "sources": [],
              "maxToolCalls": 2
            },
            "responseId": "cda89bcd-f0dc-9987-8ab7-74cb7435d37f",
            "usedFallbackChatCompletions": false
          },
          "sanityIssues": []
        },
        "latencyMs": 20998,
        "createdAt": "2026-04-09T05:21:13.574Z",
        "usage": {
          "inputTokens": 2697,
          "outputTokens": 3971,
          "costUsd": 0.067656
        }
      }
    ]
  }
}