The Bank of Nova Scotia logo BNS - The Bank of Nova Scotia

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 10
HOLD 8
SELL 1
STRONG
SELL
0
| PRICE TARGET: $72.15 DETAILS
HIGH: $75.60
LOW: $67.00
MEDIAN: $73.00
CONSENSUS: $72.15
DOWNSIDE: 22.29%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Banks, Insurers & Asset Managers 90% confidence

Primary model: P/Tangible Book × ROE Quality

Valuation Signal Overvalued Moderate
Trading 35.2% above fair value
Current Price $92.84
Bear Case $48.07 48.2% downside ($48.07 - $92.84) / $92.84 = -48.2% ROTCE 8.3% → 0.61x TBV
Fair Value $68.67 26.0% downside ($68.67 - $92.84) / $92.84 = -26.0% ROTCE 11.0% → 1.01x TBV
Bull Case $89.27 3.9% downside ($89.27 - $92.84) / $92.84 = -3.9% ROTCE 12.7% → 1.25x TBV

Adjust Assumptions

11.0%
10.9%

Key Value Driver

ROTCE (11.0%) vs. cost of equity (10.9%)

Implied Market Multiple 2.22x

Plain-Language Summary

With ROTCE of 11.0% vs. 10.9% cost of equity, fair P/TBV is 1.01x on $41.83 tangible book, implying $68.67 per share. DDM cross-check: $32.65.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (19 analysts) $72.15
Analyst Range $67.00 – $75.60
Divergence from AlphaVal 5%

Warnings

Traditional cash flow models don't work well for banks — lending activity distorts how much cash the business actually generates.
Common valuation shortcuts don't apply here — for banks, interest payments are a core business cost, not overhead.
Dividend-based valuation: $32.65 (52% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Financial statements were converted from CAD into USD using USDCAD at 0.7214 USD per CAD.

Key Risks

  • Book value quality matters as much as level — check loan loss reserves
  • Interest rate sensitivity creates non-linear earnings surprises
  • Insurance reserving is actuarial, not financial — errors emerge slowly