NTIOF (National Bank of Canada) Intrinsic Value: Projected FCF: $256.68 (As of Sep. 21, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

NTIOF National Bank of Canada NTIOF
77 GF Score
Price $152.36
GF Value $114.34
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is National Bank of Canada Intrinsic Value: Projected FCF?

National Bank of Canada NTIOF +0.78% 77 Intrinsic Value: Projected FCF is $256.68 as of Sep. 21, 2026. GuruFocus rates NTIOF with a GF Score™ of 77/100 and a GF Value™ of $114.34 (Significantly Overvalued). The stock has 3 warning signs investors should review. Among 1,300 Banks companies, National Bank of Canada ranks better than 50.15% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-21), National Bank of Canada's Intrinsic Value: Projected FCF is $256.68. The stock price of National Bank of Canada is $152.36. Therefore, National Bank of Canada's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

The historical rank and industry rank for National Bank of Canada's Intrinsic Value: Projected FCF or its related term are showing as below:

NTIOF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.22   Med: 0.39   Max: 0.64
Current: 0.59

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of National Bank of Canada was 0.64. The lowest was 0.22. And the median was 0.39.

NTIOF's Price-to-Projected-FCF is ranked better than
50.15% of 1300 companies
in the Banks industry
Industry Median: 0.6 vs NTIOF: 0.59

National Bank of Canada  (OTCPK:NTIOF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

National Bank of Canada's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=152.36/123.35384940877
=1.24

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


National Bank of Canada Intrinsic Value: Projected FCF Related Terms


National Bank of Canada Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for National Bank of Canada's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

National Bank of Canada Intrinsic Value: Projected FCF Chart

National Bank of Canada Annual Data
Trend Oct16 Oct17 Oct18 Oct19 Oct20 Oct21 Oct22 Oct23 Oct24 Oct25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 104.58 137.39 116.95 101.58 102.04

National Bank of Canada Quarterly Data
Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26 Jul26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 18.22 112.58 109.95 130.22 125.43

NTIOF vs JPM, BAC, WFC: Intrinsic Value: Projected FCF Comparison

For the Banks - Diversified subindustry, National Bank of Canada's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


National Bank of Canada Price-to-Projected-FCF vs Banks Industry

For the Banks industry and Financial Services sector, National Bank of Canada's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where National Bank of Canada's Price-to-Projected-FCF falls into.


NTIOF
77GF Score
National Bank of Canada NTIOF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

National Bank of Canada Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get National Bank of Canada's Free Cash Flow(6 year avg) = $2,294.14.

National Bank of Canada's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jul26)*0.8)/Shares Outstanding (Diluted Average)
=(12.352161231452*2294.1429776+24716.82646042*0.8)/390.025
=123.35

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $256.68 mean?
National Bank of Canada (NTIOF) has a Intrinsic Value: Projected FCF of $256.68 as of Sep. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on National Bank of Canada and its competitors. According to the industry distribution chart, National Bank of Canada ranks #648 out of 1300 companies in the Banks industry, placing it in the top 49.8%.
Is National Bank of Canada's Intrinsic Value: Projected FCF too high?
National Bank of Canada's current Intrinsic Value: Projected FCF is $256.68. The Banks industry median Intrinsic Value: Projected FCF is 0.60. National Bank of Canada's value of $256.68 is 42680% above this industry median. Based on the distribution chart, National Bank of Canada ranks #648 out of 1300 companies in the Banks industry, which is above the industry midpoint. Overall, National Bank of Canada has a GF Score™ of 77/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does National Bank of Canada's Intrinsic Value: Projected FCF compare to JPM and BAC?
According to the Banks industry distribution chart, National Bank of Canada ranks #648 out of 1300 companies for Intrinsic Value: Projected FCF. This puts National Bank of Canada in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.60. National Bank of Canada's value of $256.68 is 42680% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Banks company?
The median Intrinsic Value: Projected FCF among Banks companies is 0.60, based on 1,300 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. National Bank of Canada's current Intrinsic Value: Projected FCF of $256.68 is 42680% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on National Bank of Canada and its competitors. For the Banks industry, the median Intrinsic Value: Projected FCF is 0.60 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. National Bank of Canada's current Intrinsic Value: Projected FCF is $256.68. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is National Bank of Canada stock overvalued right now?
Based on GuruFocus' analysis, National Bank of Canada (NTIOF) is currently considered Significantly Overvalued. The stock's GF Value™ is $114.34, compared to a current price of $152.36 — trading 33.3% above its estimated fair value. The current Intrinsic Value: Projected FCF is $256.68 and 42680% above the Banks industry median of 0.60. National Bank of Canada's overall GF Score™ is 77/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For National Bank of Canada (NTIOF), the current Intrinsic Value: Projected FCF is $256.68 as of Sep. 21, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is National Bank of Canada (NTIOF) Overvalued in 2026?

Based on GuruFocus' analysis, National Bank of Canada stock appears to be overvalued. The current stock price of $152.36 is trading 33.3% above its estimated GF Value™ of $114.34. GuruFocus considers National Bank of Canada to be Significantly Overvalued.

Key valuation signals for NTIOF:

  • Intrinsic Value: Projected FCF: $256.68
  • GF Value™: $114.34 vs. price of $152.36 (33.3% above fair value)
  • GF Score™: 77/100 with 3 warning signs
  • Industry Position: 42680% above the Banks median (#648 of 1300)

No single metric tells the full story. See the NTIOF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


National Bank of Canada Business Description

Address 800, Rue Saint Jacques, Place Banque Nationale, Montreal, QC, CAN, H3C 1A3
National Bank of Canada is the sixth-largest bank in Canada. It is a diversified financial services company, offering personal and commercial banking, wealth management and capital markets services. The bank derives around 45% of its 2025 revenue from the province of Quebec, with additional operations in the rest of Canada and the United States. National Bank of Canada also owns ABA Bank, one of the largest commercial banks in Cambodia.
77GF Score

Get the complete analysis for NTIOF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$152.36
Price
$114.34
GF Value