investorscraft@gmail.com

Intrinsic ValueNational Bank of Canada (NA-PC.TO)

Previous Close$26.44
Intrinsic Value
Upside potential
Previous Close
$26.44

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

National Bank of Canada operates as a diversified financial institution, serving retail, commercial, corporate, and institutional clients across Canada and select international markets. The bank’s operations are structured into four key segments: Personal and Commercial, Wealth Management, Financial Markets, and U.S. Specialty Finance and International. Its core revenue model is driven by interest income from loans and deposits, fee-based services, and capital markets activities. The Personal and Commercial segment, its largest, provides traditional banking products like mortgages, consumer loans, and payment solutions, while the Wealth Management segment focuses on high-net-worth individuals with investment and trust services. The Financial Markets segment supports corporate clients with advisory and underwriting services, and the U.S. Specialty Finance and International segment extends specialty lending and cross-border financial solutions. With 384 branches and 927 banking machines, National Bank of Canada holds a strong regional presence, particularly in Quebec, where it is headquartered. It competes with larger Canadian banks but differentiates itself through niche expertise in commercial lending and wealth management, as well as a growing footprint in U.S. specialty finance.

Revenue Profitability And Efficiency

In its latest fiscal year, National Bank of Canada reported revenue of CAD 11.41 billion and net income of CAD 3.82 billion, reflecting a robust net margin of approximately 33.5%. The bank’s diluted EPS stood at CAD 10.68, supported by disciplined cost management and diversified revenue streams. Operating cash flow was strong at CAD 4.65 billion, while capital expenditures were CAD 703 million, indicating prudent reinvestment in its infrastructure and digital capabilities.

Earnings Power And Capital Efficiency

The bank demonstrates solid earnings power, with its diversified segments contributing to stable profitability. Its return on equity remains competitive within the Canadian banking sector, driven by efficient capital allocation across lending, wealth management, and capital markets. The U.S. Specialty Finance and International segment provides additional earnings diversification, though it represents a smaller portion of overall income compared to domestic operations.

Balance Sheet And Financial Health

National Bank of Canada maintains a strong balance sheet, with CAD 31.55 billion in cash and equivalents against total debt of CAD 74.78 billion. The bank’s liquidity position is healthy, supported by a well-diversified deposit base. Its leverage is managed conservatively, aligning with Canadian banking regulations, and its capital ratios remain above regulatory minimums, ensuring resilience in varying economic conditions.

Growth Trends And Dividend Policy

The bank has exhibited steady growth, supported by its focus on commercial lending and wealth management. It pays a reliable dividend, with a trailing dividend per share of CAD 1.76, reflecting a commitment to shareholder returns. Future growth may hinge on expanding its U.S. specialty finance operations and digital banking initiatives, though domestic economic conditions will remain a key driver.

Valuation And Market Expectations

With a market capitalization of CAD 26.48 billion and a beta of 1.18, National Bank of Canada is viewed as a stable yet moderately volatile investment relative to the broader market. Investors likely price in expectations of steady earnings growth, balanced by exposure to Canadian economic cycles and competitive pressures in the banking sector.

Strategic Advantages And Outlook

National Bank of Canada benefits from its strong regional presence, particularly in Quebec, and its expertise in commercial and wealth management services. Its strategic focus on digital transformation and cross-border specialty finance provides avenues for growth. However, macroeconomic headwinds, including interest rate fluctuations and regulatory changes, could influence near-term performance. The bank is well-positioned to navigate these challenges given its diversified operations and solid capital base.

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