investorscraft@gmail.com

Intrinsic ValueBank of Montreal (BMO.TO)

Previous Close$174.93
Intrinsic Value
Upside potential
Previous Close
$174.93

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 both 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 cash management, foreign exchange, and treasury solutions. Its wealth management division provides investment advisory, insurance, and trust services, catering to retail and institutional clients. BMO’s capital markets arm delivers debt and equity financing, M&A advisory, and trading solutions, reinforcing its position as a full-service financial institution. With approximately 900 branches and 3,300 ATMs across North America, BMO combines a traditional brick-and-mortar footprint with digital banking capabilities, ensuring accessibility and convenience. The bank’s long-standing history since 1817 underscores its stability, while its diversified revenue streams mitigate sector-specific risks. BMO competes with other major Canadian banks but distinguishes itself through its balanced geographic exposure and integrated financial solutions.

Revenue Profitability And Efficiency

BMO reported revenue of CAD 32.04 billion for the fiscal year ending October 2024, with net income reaching CAD 7.32 billion, reflecting a robust profitability margin. The bank’s diluted EPS stood at CAD 9.51, demonstrating efficient earnings generation. Operating cash flow was strong at CAD 29.03 billion, though capital expenditures of CAD -1.56 billion indicate ongoing investments in technology and infrastructure to support growth and operational efficiency.

Earnings Power And Capital Efficiency

BMO’s earnings power is underscored by its diversified revenue streams, with contributions from personal and commercial banking, wealth management, and capital markets. The bank’s ability to generate consistent net income highlights its capital efficiency, supported by a disciplined approach to risk management and cost control. Its operating cash flow significantly exceeds capital expenditures, reinforcing its capacity to fund growth initiatives and shareholder returns.

Balance Sheet And Financial Health

BMO maintains a solid balance sheet, with CAD 68.74 billion in cash and equivalents providing ample liquidity. Total debt of CAD 262.44 billion reflects the bank’s leverage to support its lending and investment activities. The bank’s financial health is further supported by its stable operating cash flow and prudent risk management practices, ensuring resilience in varying economic conditions.

Growth Trends And Dividend Policy

BMO has demonstrated consistent growth, supported by its diversified operations and strategic investments in digital transformation. The bank’s dividend policy is attractive, with a dividend per share of CAD 6.28, appealing to income-focused investors. Its ability to sustain dividend payments, coupled with potential for capital appreciation, positions it as a reliable choice for long-term investors.

Valuation And Market Expectations

With a market capitalization of approximately CAD 103.97 billion and a beta of 1.205, BMO is viewed as a stable yet moderately volatile investment within the financial sector. The bank’s valuation reflects its strong market position, diversified revenue streams, and consistent profitability, aligning with investor expectations for steady returns in the banking industry.

Strategic Advantages And Outlook

BMO’s strategic advantages include its long-established brand, diversified geographic presence, and integrated financial services platform. The bank is well-positioned to capitalize on economic recovery and digital banking trends. Its outlook remains positive, supported by prudent risk management and a focus on innovation, ensuring sustained growth and shareholder value in the evolving financial landscape.

Sources

Company filings, investor presentations, 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