Definitive Analysis
Definitive Analysis

Get Full Access

See Pricing Start Free Trial

The Bank of Nova Scotia (BNS)

Company Dividend Discount ModelIndustry: Banks - DiversifiedSector: Financial Services

Valuation Snapshot

Stable Growth$115.91 - $249.22$165.37
Multi-Stage$140.84 - $154.17$147.38
Blended Fair Value$156.37
Current Price$77.03
Upside103.00%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS3.32%4.66%4.314.174.354.113.693.663.563.353.052.89
YoY Growth--3.29%-4.13%5.94%11.16%0.99%2.63%6.47%9.88%5.53%5.64%
Dividend Yield--5.59%5.61%6.93%5.70%4.04%5.34%4.93%4.48%3.72%3.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)7,789.00
(-) Cash Dividends Paid (M)5,638.00
(=) Cash Retained (M)2,151.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,557.80973.63584.18
Cash Retained (M)2,151.002,151.002,151.00
(-) Cash Required (M)-1,557.80-973.63-584.18
(=) Excess Retained (M)593.201,177.381,566.83
(/) Shares Outstanding (M)1,246.501,246.501,246.50
(=) Excess Retained per Share0.480.941.26
LTM Dividend per Share4.524.524.52
(+) Excess Retained per Share0.480.941.26
(=) Adjusted Dividend5.005.475.78
WACC / Discount Rate7.08%7.08%7.08%
Growth Rate2.66%3.66%4.66%
Fair Value$115.91$165.37$249.22
Upside / Downside50.48%114.68%223.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)7,789.008,073.788,368.978,674.968,992.139,320.909,600.52
Payout Ratio72.38%75.91%79.43%82.95%86.48%90.00%92.50%
Projected Dividends (M)5,638.006,128.596,647.517,196.197,776.118,388.818,880.48

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.08%7.08%7.08%
Growth Rate2.66%3.66%4.66%
Year 1 PV (M)5,667.985,723.195,778.41
Year 2 PV (M)5,685.845,797.165,909.55
Year 3 PV (M)5,692.545,860.526,031.78
Year 4 PV (M)5,688.965,913.906,145.43
Year 5 PV (M)5,675.965,957.856,250.83
PV of Terminal Value (M)147,147.71154,455.73162,051.26
Equity Value (M)175,558.99183,708.34192,167.26
Shares Outstanding (M)1,246.501,246.501,246.50
Fair Value$140.84$147.38$154.17
Upside / Downside82.84%91.33%100.14%

High-Yield Dividend Screener

« Prev Page 4 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EG7.IRFBD Holdings plc12.49%$1.9761.47%
WILCG. Willi-Food International Ltd.12.48%$3.5852.70%
9908.HKJiaXing Gas Group Co., Ltd.12.44%$1.0240.94%
MPMX.JKPT Mitra Pinasthika Mustika Tbk12.44%$120.0095.84%
0QL5.LCarlo Gavazzi Holding AG12.42%$20.0062.49%
GOZ.AXGrowthpoint Properties Australia12.40%$0.3016.37%
1999.HKMan Wah Holdings Limited12.39%$0.5757.62%
1285.HKJiashili Group Limited12.38%$0.1455.24%
600015.SSHua Xia Bank Co., Limited12.36%$0.8549.77%
BNP.DEBNP Paribas S.A.12.28%$10.0751.11%
0836.HKChina Resources Power Holdings Company Limited12.20%$2.1541.97%
BIS.AXBisalloy Steel Group Limited12.19%$0.5981.88%
KBS.BKKhonburi Sugar Public Company Limited12.17%$0.7056.34%
9300.SRAlwaha REIT Fund12.14%$1.1871.67%
2005.HKSSY Group Limited12.13%$0.3550.50%
BGI-UN.TOBrookfield Global Infrastructure Securities Income Fund12.09%$0.9646.13%
2003.HKVCREDIT Holdings Limited12.07%$0.3218.47%
1713.HKSichuan Energy Investment Development Co., Ltd.12.02%$0.2941.35%
NSI.ASNSI N.V.12.02%$2.3330.60%
RIO1.DERio Tinto Group12.02%$8.2864.54%
IGL.AXIVE Group Limited12.01%$0.3574.81%
0G5B.LSto SE & Co. KGaA12.00%$14.6483.41%
CDU.LSConduril - Engenharia, S.A.12.00%$1.8069.00%
2156.HKC&D Property Management Group Co. Limited11.98%$0.3354.74%
0057.HKChen Hsong Holdings Limited11.94%$0.1945.38%
BBSE3.SABB Seguridade Participações S.A.11.93%$4.2691.94%
SWUT.VISW Umwelttechnik Stoiser & Wolschner AG11.93%$3.7034.18%
0Q76.LCBo Territoria S.A.11.92%$0.4461.80%
ALCOF.PACofidur S.A.11.92%$34.8038.87%
0239.HKPak Fah Yeow International Limited11.87%$0.2852.60%
2356.HKDah Sing Banking Group Limited11.87%$1.2941.19%
3311.HKChina State Construction International Holdings Limited11.87%$1.1029.31%
ENGI.PAEngie S.A.11.87%$2.7376.93%
SENA.BKSena Development Public Company Limited11.86%$0.2074.93%
4348.SRAlkhabeer REIT Fund11.85%$0.6698.08%
AWZ.SIMulti-Chem Limited11.83%$0.4160.70%
0331.HKFSE Lifestyle Services Limited11.81%$0.6731.73%
SUL.AXSuper Retail Group Limited11.78%$1.8791.92%
2877.HKChina Shineway Pharmaceutical Group Limited11.77%$1.0139.47%
DSWLDeswell Industries, Inc.11.77%$0.4027.95%
0855.HKChina Water Affairs Group Limited11.75%$0.6256.78%
0659.HKCTF Services Limited11.70%$0.8876.18%
DRA.AXDRA Global Limited11.69%$0.2158.65%
GWA.AXGWA Group Limited11.68%$0.2995.40%
0968.HKXinyi Solar Holdings Limited11.67%$0.3670.18%
ENI-UN.TOEnergy Income Fund11.66%$0.2356.38%
TCF.AX360 Capital Mortgage REIT11.66%$0.6776.18%
3316.HKBinjiang Service Group Co. Ltd.11.65%$2.7669.09%
CC3.SIStarHub Ltd11.65%$0.1381.69%
TFG-R.BKThaifoods Group Public Company Limited11.65%$0.5242.58%