investorscraft@gmail.com

Intrinsic ValueBank of Montreal (0UKH.L)

Previous Close£184.83
Intrinsic Value
Upside potential
Previous Close
£184.83

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

Bank of Montreal (BMO) is a diversified financial services provider operating primarily in North America, with a strong presence in Canada and the United States. The bank offers a comprehensive suite of personal and commercial banking products, including checking and savings accounts, credit cards, mortgages, and business loans, alongside specialized services like treasury management and risk mitigation. Its wealth management and investment advisory services cater to retail and institutional clients, supported by a robust digital investing platform. BMO also provides insurance products, capital-raising services, and strategic advisory for mergers and acquisitions, reinforcing its position as a full-service financial institution. With approximately 900 branches and 3,300 automated banking machines, BMO leverages its extensive physical and digital infrastructure to serve a broad customer base. The bank’s market position is strengthened by its long-standing reputation, diversified revenue streams, and ability to navigate regulatory complexities in both Canadian and U.S. markets. Its focus on innovation, particularly in digital banking and risk management solutions, positions it competitively against peers in the highly regulated banking sector.

Revenue Profitability And Efficiency

Bank of Montreal reported revenue of CAD 78.84 billion for the fiscal year ending October 2024, with net income reaching CAD 7.32 billion, reflecting a diluted EPS of CAD 9.52. The bank’s operating cash flow stood at CAD 18.68 billion, while capital expenditures were CAD -1.56 billion, indicating disciplined investment in infrastructure and technology. These figures underscore BMO’s ability to generate stable earnings across its diversified business lines.

Earnings Power And Capital Efficiency

BMO’s earnings power is evident in its net income of CAD 7.32 billion, supported by a diversified revenue base spanning personal and commercial banking, wealth management, and capital markets. The bank’s capital efficiency is reflected in its ability to maintain profitability while managing a total debt of CAD 155.04 billion, demonstrating prudent financial management and risk-adjusted returns.

Balance Sheet And Financial Health

Bank of Montreal’s balance sheet shows total debt of CAD 155.04 billion, with no reported cash and equivalents. The bank’s financial health is underpinned by its strong operating cash flow of CAD 18.68 billion, which supports its debt obligations and dividend payments. Its leverage and liquidity metrics align with industry standards for large diversified banks.

Growth Trends And Dividend Policy

BMO has demonstrated consistent growth through its diversified financial services, with a dividend per share of CAD 6.28, reflecting a commitment to shareholder returns. The bank’s expansion in digital banking and cross-border operations in the U.S. positions it for sustained growth, while its dividend policy remains attractive to income-focused investors.

Valuation And Market Expectations

With a market capitalization of CAD 104.46 billion and a beta of 1.205, Bank of Montreal is valued as a stable yet moderately volatile player in the financial sector. Investors likely expect steady performance given its diversified revenue streams and established market presence, though macroeconomic factors could influence future valuations.

Strategic Advantages And Outlook

Bank of Montreal’s strategic advantages include its diversified business model, strong brand equity, and extensive North American footprint. The bank is well-positioned to capitalize on digital transformation and cross-border banking opportunities. However, regulatory changes and economic uncertainties remain key challenges. The outlook is cautiously optimistic, with growth driven by innovation and operational efficiency.

Sources

Company filings, Bloomberg

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