investorscraft@gmail.com

Intrinsic ValueCanadian Imperial Bank of Commerce (CM)

Previous Close$92.39
Intrinsic Value
Upside potential
Previous Close
$92.39

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Canadian Imperial Bank of Commerce (CIBC) operates as a diversified financial institution, providing a broad range of banking, wealth management, and capital markets services across Canada, the U.S., and select international markets. Its core revenue streams include net interest income from lending activities, fee-based income from advisory and asset management services, and trading revenues. CIBC is one of Canada's 'Big Five' banks, leveraging its scale to serve retail, commercial, and institutional clients with integrated financial solutions. The bank maintains a strong domestic presence while selectively expanding its U.S. commercial banking and wealth management footprint, positioning itself as a mid-tier player with a focus on relationship-based banking and targeted growth segments. CIBC's market position is reinforced by its diversified revenue mix, though it faces intense competition from larger peers in capital markets and digital banking innovation.

Revenue Profitability And Efficiency

CIBC reported FY2024 revenue of C$25.5 billion, with net income of C$7.1 billion, reflecting a net margin of approximately 28%. Diluted EPS stood at C$10.13, demonstrating stable profitability. Operating cash flow was robust at C$11.1 billion, though capital expenditures of C$1.1 billion indicate ongoing investments in technology and infrastructure. The bank's efficiency ratio, while not disclosed here, is likely in line with Canadian banking peers given its scale.

Earnings Power And Capital Efficiency

The bank's earnings power is supported by its diversified business lines, with wealth management and capital markets contributing to fee income stability. CIBC's return on equity (ROE) can be inferred to be competitive given its net income and equity base, though precise figures would require additional disclosure. The C$560 billion in cash and equivalents provides liquidity, while the debt-to-equity structure appears manageable for a systemically important bank.

Balance Sheet And Financial Health

CIBC maintains a strong balance sheet with C$560 billion in cash and equivalents against C$208 billion in total debt, reflecting typical banking sector leverage. The liquidity position supports its lending activities and regulatory requirements. Asset quality metrics would require further disclosure, but the bank's tier 1 capital ratio—a key measure of financial health—is presumed adequate given its regulatory compliance and dividend sustainability.

Growth Trends And Dividend Policy

CIBC's growth is likely tempered by mature Canadian banking markets, with U.S. expansion and wealth management being key focus areas. The bank paid a C$3.14 per share dividend, indicating a payout ratio of approximately 31% of net income, which is sustainable and aligns with its historical commitment to shareholder returns. Share repurchases may complement capital returns if excess capital persists.

Valuation And Market Expectations

At a P/E ratio implied by the disclosed EPS, CIBC appears reasonably valued relative to Canadian banking peers. Market expectations likely factor in moderate loan growth, stable net interest margins, and disciplined expense management. Investor sentiment may weigh its U.S. exposure against domestic economic risks.

Strategic Advantages And Outlook

CIBC's strategic advantages include its domestic scale, diversified revenue streams, and conservative risk management. Near-term performance will depend on credit quality, interest rate trends, and execution in U.S. commercial banking. The bank is well-positioned to navigate economic cycles but faces margin pressure if rate cuts materialize. Technology investments should support long-term efficiency gains.

Sources

CIBC FY2024 reported financials (10-K equivalent), investor disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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