investorscraft@gmail.com

Intrinsic ValueThe Toronto-Dominion Bank (TD.TO)

Previous Close$127.26
Intrinsic Value
Upside potential
Previous Close
$127.26

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 diversified financial services institution operating primarily in Canada and the U.S., with a strong presence in retail and wholesale banking. Its core revenue model is driven by interest income from loans and deposits, complemented by fee-based services in wealth management, insurance, and capital markets. TD serves retail customers, businesses, and institutional clients through an extensive branch network, digital platforms, and strategic partnerships, including its alliance with Canada Post Corporation. The bank’s market position is reinforced by its strong brand recognition, particularly under the 'TD Bank' and 'America’s Most Convenient Bank' banners, which emphasize accessibility and customer service. In Canada, TD is one of the 'Big Five' banks, benefiting from a stable domestic market, while its U.S. retail segment provides geographic diversification. The bank’s focus on digital transformation and omnichannel banking enhances its competitive edge in an evolving financial landscape. TD’s diversified revenue streams and prudent risk management support resilience across economic cycles, positioning it as a key player in North American banking.

Revenue Profitability And Efficiency

TD reported revenue of CAD 119.2 billion for FY 2024, with net income of CAD 8.8 billion, reflecting a net margin of approximately 7.4%. Diluted EPS stood at CAD 4.76, supported by strong operating cash flow of CAD 54.9 billion. The bank’s efficiency is underpinned by its diversified revenue mix, with contributions from retail banking, wealth management, and capital markets mitigating cyclical pressures.

Earnings Power And Capital Efficiency

TD’s earnings power is driven by its robust retail banking operations, which generate stable interest income, and its growing fee-based businesses. The bank maintains disciplined capital allocation, with a focus on optimizing return on equity. Its wholesale banking segment provides additional earnings diversification, though it is more sensitive to market conditions.

Balance Sheet And Financial Health

TD’s balance sheet remains solid, with CAD 178.0 billion in cash and equivalents against total debt of CAD 460.7 billion. The bank’s liquidity position is strong, supported by its deposit base and access to capital markets. Regulatory capital ratios are consistently maintained above requirements, reflecting prudent financial management.

Growth Trends And Dividend Policy

TD has demonstrated consistent growth through organic expansion and strategic acquisitions, particularly in the U.S. market. The bank maintains a shareholder-friendly dividend policy, with a dividend per share of CAD 4.14, offering a yield competitive with peers. Dividend growth has been steady, aligned with earnings performance.

Valuation And Market Expectations

With a market capitalization of CAD 162.8 billion and a beta of 0.98, TD is viewed as a relatively stable investment within the financial sector. The bank’s valuation reflects its strong market position, diversified revenue streams, and resilience to economic fluctuations. Investor expectations are anchored in its ability to sustain profitability and dividend growth.

Strategic Advantages And Outlook

TD’s strategic advantages include its extensive North American footprint, digital banking capabilities, and strong brand loyalty. The bank is well-positioned to navigate regulatory changes and economic uncertainties, with a focus on sustainable growth. The outlook remains positive, supported by its diversified business model and commitment to innovation.

Sources

Company filings, 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