investorscraft@gmail.com

Intrinsic ValueThe Toronto-Dominion Bank NCUM 5Y PFD SR18 (TD-PFJ.TO)

Previous Close$26.25
Intrinsic Value
Upside potential
Previous Close
$26.25

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 Toronto-Dominion Bank (TD) is a leading North American financial institution with a diversified business model spanning personal and commercial banking, wealth management, insurance, and wholesale banking. Operating primarily in Canada and the U.S., TD serves retail and institutional clients through an extensive network of branches, ATMs, and digital platforms. Its core revenue streams include interest income from loans and deposits, fee-based services in wealth and asset management, and capital markets activities. TD differentiates itself through its strong retail banking presence, particularly in Canada, where it holds a dominant market share, and in the U.S., where it operates under the TD Bank brand with a focus on convenience and customer service. The bank’s wealth management and insurance segments provide stable fee income, while its wholesale banking division supports corporate clients with investment banking and trading services. TD’s market position is reinforced by its scale, brand recognition, and ability to cross-sell financial products across its segments. The bank’s strategic emphasis on digital transformation and customer-centric solutions further strengthens its competitive edge in an evolving financial services landscape.

Revenue Profitability And Efficiency

TD reported revenue of CAD 49.2 billion for FY 2023, with net income of CAD 10.8 billion, reflecting a net margin of approximately 22%. Diluted EPS stood at CAD 5.60, demonstrating solid profitability. Operating cash flow was negative CAD 39.8 billion, largely due to changes in working capital and lending activities, while capital expenditures totaled CAD 1.8 billion, indicating disciplined investment in infrastructure and technology.

Earnings Power And Capital Efficiency

The bank’s earnings power is underpinned by its diversified revenue streams, with strong contributions from retail banking and wealth management. TD’s ability to generate consistent net income highlights its capital efficiency, though the negative operating cash flow suggests significant liquidity deployment in lending and other activities. The absence of a dividend for this preferred share class does not reflect the broader dividend-paying capability of TD’s common shares.

Balance Sheet And Financial Health

TD’s balance sheet shows CAD 6.7 billion in cash and equivalents against total debt of CAD 243.7 billion, indicating a leveraged but manageable position typical for large banks. The bank’s regulatory capital ratios remain robust, supporting its financial stability. The high debt level is offset by its diversified asset base and strong credit quality.

Growth Trends And Dividend Policy

Growth trends are supported by TD’s expansion in U.S. retail banking and digital services, though macroeconomic headwinds may temper near-term performance. The preferred share series (TD-PFJ.TO) does not pay dividends, unlike TD’s common shares, which have a history of consistent payouts. Future growth will likely hinge on interest rate trends and operational efficiency gains.

Valuation And Market Expectations

With a market cap of CAD 46.9 billion, TD is valued as a stable, systemically important bank. Investors likely price in moderate growth expectations, given its mature markets and competitive industry. The preferred shares’ valuation reflects their fixed-income-like characteristics, trading based on yield and credit risk rather than equity growth potential.

Strategic Advantages And Outlook

TD’s strategic advantages include its strong brand, diversified revenue mix, and focus on digital innovation. The outlook remains cautiously optimistic, with potential growth in U.S. operations and wealth management offset by economic uncertainty. Regulatory compliance and interest rate sensitivity will be key monitorables for sustained performance.

Sources

Company filings, TSX disclosures

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