Company Valuation: National Bank of Canada

Data adjusted to current consolidation scope
Fiscal Period: October 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 34,608 31,221 29,165 45,223 61,262 89,998 - -
Change - -9.79% -6.59% 55.06% 35.46% 46.91% - -
Enterprise Value (EV) 34,608 31,221 29,165 45,223 61,262 89,998 89,998 89,998
Change - -9.79% -6.59% 55.06% 35.46% 46.91% 0% 0%
P/E 11.4x 9.65x 9.19x 12.4x 15.6x 18.4x 16.9x 15.3x
PBR 2.14x 1.68x 1.42x 2.02x 2x 2.84x 2.64x -
PEG - 1.33x -3.84x 0.9x -2.73x 0.7x 1.88x 1.5x
Capitalization / Revenue 3.8x 3.14x 2.74x 3.89x 4.37x 5.77x 5.51x 5.3x
EV / Revenue 0x 0x 0x 0x 0x 5.77x 5.51x 5.3x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 12.6x 11.8x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.84 3.58 3.98 4.32 4.64 5.129 5.543 5.86
Rate of return 2.77% 3.86% 4.62% 3.25% 2.96% 2.19% 2.37% 2.5%
EPS 2 8.96 9.61 9.38 10.68 10.07 12.7 13.84 15.26
Distribution rate 31.7% 37.3% 42.4% 40.4% 46.1% 40.4% 40.1% 38.4%
Net sales 1 9,116 9,934 10,658 11,628 14,027 15,589 16,347 16,983
EBITDA - - - - - - - -
EBIT 1 4,074 4,704 5,018 5,592 6,852 7,139 7,643 -
Net income 1 3,177 3,383 3,335 3,816 4,017 5,015 5,260 5,599
Net Debt - - - - - - - -
Reference price 2 102.46 92.76 86.22 132.80 156.70 234.06 234.06 234.06
Nbr of stocks (in thousands) 337,773 336,580 338,258 340,537 390,948 384,508 - -
Announcement Date 12/1/21 11/30/22 12/1/23 12/4/24 12/3/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.43x - - 2.19% 64.24B
13.57x - - 1.85% 907B
13.12x - - 1.94% 430B
5.8x - - 5.35% 378B
12.39x - - 4.17% 344B
19.02x - - 2.24% 300B
5.44x - - 5.61% 286B
12.1x - - 2.18% 265B
5.81x - - 5.39% 264B
14.14x - - 2.8% 241B
Average 11.98x 3.37% 347.82B
Weighted average by Cap. 11.78x 3.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. NA Stock
  4. Valuation National Bank of Canada