Intrinsic value of Bank of Nova Scotia (The) (BNS)

[per Chepakovich valuation model]

other valuations of BNS

[per Chepakovich valuation model]  See other valuations of BNS stock

Previous Close$64.90
Intrinsic Value
Upside potential
Previous Close
$64.90

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-10-31 and quarterly data as of 2021-01-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %-7.3NaN
Revenue, $32529NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m26283NaN
Operating income, $m6246NaN
EBITDA, $m7396NaN
Interest expense (income), $mNaN
Earnings before tax, $m6044NaN
Tax expense, $m1148NaN
Net income, $m4896NaN

BALANCE SHEET

Cash and short-term investments, $m268021NaN
Total assets, $m845417NaN
Adjusted assets (=assets-cash), $m577396NaN
Average production assets, $m16097NaN
Working capital, $m31969NaN
Total debt, $m19568NaN
Total liabilities, $m792970NaN
Total equity, $m52447NaN
Debt-to-equity ratio0.373NaN
Adjusted equity ratio-0.373NaN

CASH FLOW

Net income, $m4896NaN
Depreciation, amort., depletion, $m1150NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m42152NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-574NaN
Free cash flow, $m42726NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m31969
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN