Company Profile (obtained from Marketwatch): Canadian Western Bank engages in the provision of business banking services for small and medium-sizes companies. The firm provides general commercial banking; equipment financing and leasing; commercial real estate financing; real estate construction financing; and energy lending. The firm also offers full-service personal banking options, including checking and savings accounts, loans, mortgages, and investment products. The company was founded by Charles R. Allard and Eugene Pechet on November 1, 1987 and is headquartered in Edmonton, Canada.
Downloadable PDF version of this valuation:
ModernGraham Valuation of TSE-CWB – March 2018
Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?
What kind of Intelligent Investor are you?
| Defensive Investor; must pass all 6 of the following tests. | ||||
| 1. Adequate Size of the Enterprise | Market Cap > $2Bil | $3,151,882,003 | Pass | |
| 2. Earnings Stability | Positive EPS for 10 years prior | Pass | ||
| 3. Dividend Record | Dividend Payments for 10 years prior | Pass | ||
| 4. Earnings Growth | Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end | 37.66% | Pass | |
| 5. Moderate PEmg Ratio | PEmg < 20 | 12.81 | Pass | |
| 6. Moderate Price to Assets | PB Ratio < 2.5 OR PB*PEmg < 50 | 1.29 | Pass | |
| Enterprising Investor; must pass all 3 of the following tests, or be suitable for the Defensive Investor. | ||||
| 1. Earnings Stability | Positive EPS for 5 years prior | Pass | ||
| 2. Dividend Record | Currently Pays Dividend | Pass | ||
| 3. Earnings Growth | EPSmg greater than 5 years ago | Pass | ||
Stage 2: Determination of Intrinsic Value
| EPSmg | $2.77 |
| MG Growth Estimate | 2.58% |
| MG Value | $37.87 |
| Opinion | Fairly Valued |
| MG Grade | A- |
| MG Value based on 3% Growth | $40.22 |
| MG Value based on 0% Growth | $23.58 |
| Market Implied Growth Rate | 2.15% |
| Current Price | $35.53 |
| % of Intrinsic Value | 93.81% |
Canadian Western Bank qualifies for both the Defensive Investor and the Enterprising Investor. In fact, the company meets all of the requirements of both investor types, a rare accomplishment indicative of the company’s strong financial position . The Enterprising Investor has no initial concerns. As a result, all value investors following the ModernGraham approach should feel comfortable proceeding with the analysis.
As for a valuation, the company appears to be Fairly Valued after growing its EPSmg (normalized earnings) from $2.37 in 2014 to an estimated $2.77 for 2018. This level of demonstrated earnings growth supports the market’s implied estimate of 2.15% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on Benjamin Graham’s formula, returns an estimate of intrinsic value within a margin of safety relative to the price.
At the time of valuation, further research into Canadian Western Bank revealed the company was trading below its Graham Number of $40.79. The company pays a dividend of $0.93 per share, for a yield of 2.6%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 12.81, which was below the industry average of 24.17, which by some methods of valuation makes it one of the most undervalued stocks in its industry.
Canadian Western Bank fares extremely well in the ModernGraham grading system, scoring an A-.
Stage 3: Information for Further Research
| Graham Number | $40.79 |
| PEmg | 12.81 |
| PB Ratio | 1.29 |
| Dividend Yield | 2.62% |
| TTM Dividend | $0.93 |
| Number of Consecutive Years of Dividend Growth | 7 |
Useful Links:
| ModernGraham tagged articles | Morningstar |
| Google Finance | MSN Money |
| Yahoo Finance | Seeking Alpha |
| GuruFocus | SEC Filings |
Most Recent Balance Sheet Figures
| Balance Sheet Information | 10/1/2017 |
| Long-Term Debt & Capital Lease Obligation | $1,476,336,000 |
| Total Assets | $26,447,453,000 |
| Intangible Assets | $80,638,000 |
| Total Liabilities | $23,986,408,000 |
| Shares Outstanding (Diluted Average) | 89,114,000 |
Earnings Per Share History
| EPS History | |
| Next Fiscal Year Estimate | $2.98 |
| Oct2017 | $2.42 |
| Oct2016 | $2.13 |
| Oct2015 | $3.97 |
| Oct2014 | $2.70 |
| Oct2013 | $2.35 |
| Oct2012 | $2.22 |
| Oct2011 | $1.95 |
| Oct2010 | $2.05 |
| Oct2009 | $1.47 |
| Oct2008 | $1.58 |
| Oct2007 | $1.50 |
| Oct2006 | $1.13 |
| Oct2005 | $0.87 |
| Oct2004 | $0.75 |
| Oct2003 | $0.67 |
| Oct2002 | $0.54 |
| Oct2001 | $0.58 |
| Oct2000 | $0.86 |
| Oct1999 | $0.66 |
| Oct1998 | $0.68 |
Earnings Per Share – ModernGraham History
| EPSmg History | |
| Next Fiscal Year Estimate | $2.77 |
| Oct2017 | $2.69 |
| Oct2016 | $2.77 |
| Oct2015 | $2.94 |
| Oct2014 | $2.37 |
| Oct2013 | $2.14 |
| Oct2012 | $1.97 |
| Oct2011 | $1.80 |
| Oct2010 | $1.67 |
| Oct2009 | $1.42 |
| Oct2008 | $1.32 |
| Oct2007 | $1.12 |
| Oct2006 | $0.88 |
| Oct2005 | $0.73 |
| Oct2004 | $0.67 |
| Oct2003 | $0.64 |
| Oct2002 | $0.64 |
Recommended Reading:
Other ModernGraham posts about the company
| 10 Low PE Stock Picks for the Defensive Investor – August 2017 | |
| 6 Best Stocks for Value Investors This Week – 3/26/17 | |
| Canadian Western Bank Valuation – Initial Coverage $TSE:CWB |
Other ModernGraham posts about related companies
Disclaimer:
The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.
Leave a Reply