Valuation Canadian Western Bank

Equities

Delayed Toronto S.E. Other stock markets 14:59:08 2024-09-11 EDT			5-day change	1st Jan Change
53.59 ^CAD	+2.17%		+3.18%	+73.66%

06:32pm	UBS Reviews Fiscal Q3 Results from Canada's Banks	MT
09-05	Update On Canada Banks Market Chatter	MT

Fiscal Period: October	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,909	2,134	3,450	2,204	2,648	5,072	-	-
Change	-	-26.64%	61.65%	-36.11%	20.18%	91.49%	-	-
Enterprise Value (EV)	2,909	2,134	3,450	2,204	2,648	5,072	5,072	5,072
Change	-	-26.64%	61.65%	-36.11%	20.18%	91.49%	0%	0%
P/E ratio	11x	8.57x	10.6x	6.99x	8.13x	17.6x	14.8x	13.8x
PBR	1.14x	0.77x	1.2x	0.71x	0.77x	1.34x	1.25x	1.21x
PEG	-	-1.45x	0.3x	-0.77x	-27.56x	-1.5x	0.8x	1.91x
Capitalization / Revenue	3.38x	2.38x	3.4x	2.05x	2.38x	4.3x	4.09x	3.97x
EV / Revenue	0x	0x	0x	0x	0x	4.3x	4.09x	3.97x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.99x	8.48x	8.01x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.08	1.15	1.16	1.22	1.3	1.38	1.456	1.55
Rate of return	3.24%	4.69%	2.93%	5.15%	4.73%	2.63%	2.78%	2.96%
EPS ²	3.04	2.86	3.73	3.39	3.38	2.985	3.553	3.81
Distribution rate	35.5%	40.2%	31.1%	36%	38.5%	46.2%	41%	40.7%
Net sales ¹	861.6	897.4	1,016	1,076	1,113	1,178	1,239	1,278
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	461.1	469.3	517.1	521.9	527.5	564.1	598.1	633.2
Net income ¹	266.9	249	327.5	310.3	324.3	287.7	349.2	365.4
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	33.35	24.50	39.59	23.70	27.48	52.45	52.45	52.45
Nbr of stocks (in thousands)	87,217	87,100	87,133	92,988	96,378	96,692	-	-
Announcement Date	19-12-05	20-12-04	21-12-03	22-12-02	23-12-08	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CANADIAN WESTERN BANK	17.57x	-	-	+2.63%	3.73B
JPMORGAN CHASE & CO.	11.5x	-	-	+2.34%	585B
BANK OF AMERICA CORPORATION	12.06x	-	-	+2.54%	305B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	3.91x	-	-	+7.91%	261B
WELLS FARGO & COMPANY	10.63x	-	-	+2.79%	184B
BANK OF CHINA LIMITED	4.14x	-	-	+7.67%	178B
CHINA CONSTRUCTION BANK CORPORATION	3.8x	-	-	+8.00%	177B
ROYAL BANK OF CANADA	15.05x	-	-	+3.37%	173B
COMMONWEALTH BANK OF AUSTRALIA	24.84x	-	-	+3.28%	160B
HSBC HOLDINGS PLC	6.75x	-	-	+9.94%	153B
Average	11.02x	-	-	+5.05%	217.94B
Weighted average by Cap.	10.31x	-	-	+4.65%