investorscraft@gmail.com

Intrinsic ValueThe Bank of Nova Scotia (BNS.TO)

Previous Close$101.80
Intrinsic Value
Upside potential
Previous Close
$101.80

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

The Bank of Nova Scotia (Scotiabank) operates as a diversified financial services provider with a strong presence in Canada and key international markets, including Latin America and the Caribbean. Its core revenue model is driven by interest income from lending activities and fee-based services across four segments: Canadian Banking, International Banking, Global Wealth Management, and Global Banking and Markets. The bank serves retail, corporate, and institutional clients with a comprehensive suite of products, including day-to-day banking, mortgages, investment solutions, and capital markets services. Scotiabank distinguishes itself through its strategic focus on high-growth international markets, particularly in the Pacific Alliance countries (Mexico, Peru, Chile, and Colombia), where it has built a scalable platform. This geographic diversification provides a competitive edge, though it also exposes the bank to emerging market risks. Domestically, it competes with other major Canadian banks, leveraging its extensive branch network and digital banking capabilities to maintain market share. Its wealth management arm adds stability through recurring revenue streams, while its global banking segment supports corporate clients with tailored financing and advisory services.

Revenue Profitability And Efficiency

In its latest fiscal year, Scotiabank reported revenue of CAD 33.6 billion, with net income of CAD 7.8 billion, reflecting a net margin of approximately 23%. The bank's diluted EPS stood at CAD 5.86, supported by robust interest income and disciplined cost management. Operating cash flow was strong at CAD 15.7 billion, though capital expenditures of CAD 489 million indicate ongoing investments in technology and infrastructure to enhance operational efficiency.

Earnings Power And Capital Efficiency

Scotiabank's earnings power is underpinned by its diversified revenue streams, with a notable contribution from international operations. The bank's return on equity (ROE) and return on assets (ROA) metrics are closely watched, though specific figures for the period are not provided. Its capital efficiency is supported by a balanced approach to risk-weighted assets and regulatory capital requirements, ensuring compliance while optimizing profitability.

Balance Sheet And Financial Health

Scotiabank maintains a solid balance sheet, with CAD 63.9 billion in cash and equivalents providing liquidity. Total debt stands at CAD 300.7 billion, reflecting the bank's leverage to fund its lending activities. The bank's capital ratios remain within regulatory thresholds, ensuring financial stability. Its asset quality is monitored closely, with provisions for credit losses reflecting prudent risk management in volatile markets.

Growth Trends And Dividend Policy

Scotiabank has demonstrated consistent growth in its international segments, particularly in Latin America, though domestic growth remains steady. The bank pays a dividend of CAD 4.24 per share, reflecting a commitment to shareholder returns. Its payout ratio is sustainable, balancing reinvestment needs with income distribution. Future growth will likely hinge on expanding digital capabilities and deepening its presence in high-potential markets.

Valuation And Market Expectations

With a market capitalization of CAD 89.3 billion and a beta of 1.196, Scotiabank is viewed as a moderately volatile stock within the financial sector. Investors expect steady performance, with valuation metrics reflecting its diversified earnings and growth prospects. The bank's P/E ratio and dividend yield are key considerations for income-focused investors.

Strategic Advantages And Outlook

Scotiabank's strategic advantages include its international diversification, strong brand, and scalable operations in emerging markets. The outlook remains cautiously optimistic, with growth opportunities in wealth management and digital banking offsetting macroeconomic uncertainties. The bank's ability to navigate interest rate fluctuations and geopolitical risks will be critical to sustaining long-term performance.

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