investorscraft@gmail.com

Intrinsic ValueNational Bank of Canada (NA.TO)

Previous Close$149.45
Intrinsic Value
Upside potential
Previous Close
$149.45

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 Personal and Commercial segment drives core 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. With 384 branches and 927 banking machines, National Bank of Canada maintains a strong domestic footprint, particularly in Quebec, where it holds a leading market position. The bank differentiates itself through regional expertise, a diversified revenue mix, and a growing presence in wealth management and capital markets. Its international operations, though smaller, provide niche financing solutions in Cambodia and the U.S., enhancing geographic diversification.

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 profitability margin. The bank’s diluted EPS stood at CAD 10.68, supported by efficient cost management and diversified revenue streams. Operating cash flow was strong at CAD 4.65 billion, while capital expenditures totaled CAD -703 million, indicating disciplined reinvestment in operations and technology.

Earnings Power And Capital Efficiency

The bank demonstrates solid earnings power, with a net income margin of approximately 33.5%, driven by its diversified business model. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels. The Financial Markets and Wealth Management segments contribute meaningfully to earnings, offsetting cyclical pressures in retail banking.

Balance Sheet And Financial Health

National Bank of Canada maintains a strong balance sheet, with CAD 31.55 billion in cash and equivalents, providing ample liquidity. Total debt stands at CAD 74.78 billion, reflecting typical leverage for a diversified bank. The bank’s capital ratios remain within regulatory requirements, ensuring financial stability and flexibility for growth initiatives.

Growth Trends And Dividend Policy

The bank has demonstrated consistent growth, supported by its diversified segments and regional strength. A dividend per share of CAD 4.48 underscores its commitment to shareholder returns, with a payout ratio that aligns with industry peers. Future growth is expected to be driven by wealth management expansion and selective international opportunities.

Valuation And Market Expectations

With a market capitalization of CAD 50.53 billion and a beta of 1.176, National Bank of Canada is viewed as a stable yet growth-oriented financial institution. The bank trades at a premium relative to some regional peers, reflecting its strong market position and earnings consistency. Investor expectations are anchored in its ability to sustain profitability amid economic fluctuations.

Strategic Advantages And Outlook

National Bank of Canada benefits from its regional dominance in Quebec, diversified revenue streams, and a growing wealth management franchise. The bank is well-positioned to navigate economic headwinds, leveraging its strong balance sheet and operational efficiency. Strategic focus areas include digital transformation and selective international expansion, which should support long-term growth and shareholder value.

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