investorscraft@gmail.com

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

Previous Close$25.70
Intrinsic Value
Upside potential
Previous Close
$25.70

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 revenue model is anchored in four core segments: Personal and Commercial banking, Wealth Management, Financial Markets, and U.S. Specialty Finance and International. Its Personal and Commercial segment drives a significant portion of revenue through traditional banking services, including loans, deposits, and payment solutions, while Wealth Management focuses on high-net-worth individuals with investment and trust services. The Financial Markets segment provides capital markets and advisory services, catering to corporate clients, and the U.S. Specialty Finance and International segment extends specialty lending and cross-border financial solutions. As the sixth-largest bank in Canada, National Bank maintains a strong regional presence, particularly in Quebec, where it holds a dominant market share. Its strategic focus on niche markets, such as Cambodian banking and U.S. specialty finance, differentiates it from larger peers. The bank’s diversified revenue streams and disciplined risk management position it competitively in the Canadian financial sector.

Revenue Profitability And Efficiency

National Bank of Canada reported revenue of CAD 11.41 billion for FY 2024, with net income reaching CAD 3.82 billion, reflecting a robust net margin of approximately 33.5%. Diluted EPS stood at CAD 10.68, demonstrating consistent profitability. Operating cash flow was strong at CAD 4.65 billion, supported by efficient capital allocation, while capital expenditures totaled CAD 703 million, primarily directed toward technology and branch modernization.

Earnings Power And Capital Efficiency

The bank’s earnings power is underscored by its diversified revenue streams, with Wealth Management and Financial Markets contributing meaningfully to fee income. Return on equity remains competitive, supported by disciplined cost management and prudent credit underwriting. Capital efficiency is evident in its ability to generate stable cash flows while maintaining regulatory capital ratios above required thresholds.

Balance Sheet And Financial Health

National Bank of Canada maintains a solid balance sheet, with cash and equivalents of CAD 31.55 billion and total debt of CAD 74.78 billion. The bank’s liquidity position is robust, supported by a well-diversified deposit base. Its leverage ratio remains within manageable levels, reflecting conservative financial management and adherence to regulatory standards.

Growth Trends And Dividend Policy

The bank has demonstrated steady growth, driven by organic expansion in its core segments and selective international ventures. Its dividend policy is shareholder-friendly, with a dividend per share of CAD 1.45, reflecting a sustainable payout ratio. Future growth is expected to be fueled by digital transformation initiatives and targeted acquisitions in specialty finance.

Valuation And Market Expectations

With a market capitalization of CAD 27.28 billion and a beta of 1.18, National Bank of Canada trades at a valuation reflective of its mid-tier position in the Canadian banking sector. Investors anticipate moderate earnings growth, supported by its regional strength and niche market focus, though macroeconomic headwinds may temper near-term performance.

Strategic Advantages And Outlook

National Bank of Canada’s strategic advantages include its strong Quebec foothold, diversified revenue mix, and expertise in specialty finance. The outlook remains cautiously optimistic, with growth initiatives in digital banking and wealth management expected to offset cyclical pressures. Regulatory compliance and cost discipline will remain key priorities in sustaining long-term profitability.

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