investorscraft@gmail.com

Intrinsic ValueCanadian Imperial Bank of Commerce (CM.TO)

Previous Close$125.84
Intrinsic Value
Upside potential
Previous Close
$125.84

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

Canadian Imperial Bank of Commerce (CIBC) is a leading diversified financial institution operating primarily in Canada, with strategic expansions in the U.S. and international markets. The bank’s core revenue model is built on interest income from loans and mortgages, complemented by fee-based services in wealth management, capital markets, and commercial banking. CIBC serves a broad client base, including retail customers, small businesses, large corporations, and institutional investors, leveraging its extensive branch network and digital platforms. The bank operates through four key segments: Canadian Personal and Business Banking, Canadian Commercial Banking and Wealth Management, U.S. Commercial Banking and Wealth Management, and Capital Markets. This diversified structure allows CIBC to mitigate sector-specific risks while capitalizing on growth opportunities in wealth management and cross-border commercial banking. CIBC holds a strong position as Canada’s fifth-largest bank by assets, competing with other major Canadian banks while differentiating itself through specialized services in agriculture lending and mid-market commercial banking. Its U.S. operations, though smaller, provide a strategic foothold in cross-border financial services.

Revenue Profitability And Efficiency

CIBC reported FY 2024 revenue of CAD 25.5 billion, with net income of CAD 7.1 billion, reflecting a net margin of approximately 28%. The bank’s diluted EPS stood at CAD 7.28, supported by robust interest income and disciplined cost management. Operating cash flow was strong at CAD 11.1 billion, though capital expenditures of CAD 1.1 billion indicate ongoing investments in technology and infrastructure to enhance digital banking capabilities.

Earnings Power And Capital Efficiency

CIBC demonstrates solid earnings power, with a return on equity (ROE) likely in line with Canadian banking peers, given its net income and capital structure. The bank’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels, though its total debt of CAD 208.5 billion reflects the leveraged nature of banking operations. The bank’s wealth management and capital markets segments contribute meaningfully to fee income, diversifying earnings beyond traditional lending.

Balance Sheet And Financial Health

CIBC maintains a strong balance sheet, with CAD 56.0 billion in cash and equivalents providing liquidity against total debt of CAD 208.5 billion. The bank’s leverage is typical for a diversified financial institution, with a focus on maintaining regulatory capital ratios. Its asset quality remains sound, supported by a diversified loan portfolio and prudent risk management practices.

Growth Trends And Dividend Policy

CIBC has demonstrated steady growth, driven by its Canadian retail and commercial banking segments, as well as expansion in U.S. commercial banking. The bank offers a reliable dividend, with a payout of CAD 3.74 per share, reflecting a commitment to returning capital to shareholders. Future growth may hinge on further digital transformation and cross-border commercial banking opportunities.

Valuation And Market Expectations

With a market capitalization of CAD 88.0 billion and a beta of 1.25, CIBC is viewed as a stable yet moderately sensitive play on the Canadian financial sector. Investors likely expect mid-single-digit earnings growth, aligned with broader banking sector trends, while valuing its dividend yield and defensive positioning in the Canadian market.

Strategic Advantages And Outlook

CIBC’s strategic advantages include its strong domestic presence, diversified revenue streams, and expertise in commercial and wealth management services. The bank is well-positioned to benefit from Canada’s stable banking environment, though it faces challenges from rising competition in digital banking and potential economic headwinds. Its outlook remains cautiously optimistic, with a focus on efficiency improvements and selective growth initiatives.

Sources

Company filings, Bloomberg, 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