investorscraft@gmail.com

Intrinsic ValueCanadian Imperial Bank of Commerce (CM-PT.TO)

Previous Close$25.00
Intrinsic Value
Upside potential
Previous Close
$25.00

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, serving personal, business, public sector, and institutional clients across Canada, the U.S., and internationally. The bank is structured into four core segments: Canadian Personal and Business Banking, Canadian Commercial Banking and Wealth Management, U.S. Commercial Banking and Wealth Management, and Capital Markets. Its offerings span retail banking, commercial lending, wealth management, and capital markets services, positioning it as a key player in North America's competitive banking landscape. CIBC distinguishes itself through a strong domestic presence, particularly in commercial banking and wealth management, while its U.S. operations provide strategic diversification. The bank’s integrated approach—combining day-to-day banking, credit solutions, and investment services—enhances customer retention and cross-selling opportunities. Despite intense competition from larger peers like RBC and TD Bank, CIBC maintains a solid market share in Canada, supported by its focus on digital transformation and client-centric solutions.

Revenue Profitability And Efficiency

CIBC reported revenue of CAD 25.53 billion for FY 2024, with net income of CAD 7.12 billion, reflecting a robust net margin of approximately 27.9%. Diluted EPS stood at CAD 7.28, demonstrating consistent earnings power. Operating cash flow was strong at CAD 11.09 billion, though capital expenditures of CAD -1.09 billion indicate ongoing investments in technology and infrastructure to support growth and efficiency initiatives.

Earnings Power And Capital Efficiency

The bank’s earnings are underpinned by diversified revenue streams, with wealth management and capital markets contributing to stability. CIBC’s return on equity (ROE) and return on assets (ROA) metrics align with industry averages, though its U.S. segment’s profitability lags slightly behind domestic operations. Capital efficiency is maintained through disciplined risk management and a focus on high-margin products.

Balance Sheet And Financial Health

CIBC’s balance sheet remains solid, with CAD 56.03 billion in cash and equivalents against total debt of CAD 208.49 billion. The bank’s liquidity position is healthy, supported by a stable deposit base. Its leverage ratio is manageable, though investors should monitor exposure to commercial real estate and unsecured lending in a higher-rate environment.

Growth Trends And Dividend Policy

CIBC has demonstrated steady growth in its Canadian and wealth management segments, while U.S. expansion remains a longer-term priority. The bank offers a reliable dividend, with a payout of CAD 1.30 per share, reflecting a commitment to shareholder returns. Dividend sustainability is supported by earnings consistency and a prudent payout ratio.

Valuation And Market Expectations

With a market cap of CAD 23.24 billion and a beta of 1.10, CIBC trades in line with peers, reflecting moderate risk-adjusted expectations. Investors likely price in stable domestic performance but remain cautious about margin pressures from rising funding costs and slower U.S. growth.

Strategic Advantages And Outlook

CIBC’s strengths lie in its entrenched Canadian market position, diversified revenue mix, and digital banking initiatives. Near-term challenges include macroeconomic headwinds and competitive pressures, but its focus on efficiency and client retention should support resilience. Long-term growth hinges on successful U.S. scaling and wealth management expansion.

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