Why Canadian Tire Corporation Limited Is Overvalued and North West Company Inc. Is a Steal

Given the growing dividend of North West Company Inc. (TSX:NWC), investors have a very easy decision to make.

| More on:
think, plan, and act to work towards your financial goals

The past five years have sent shares of Canadian Tire Corporation Limited (TSX:CTC.A) on a fantastic bull run. It’s doubled in price in addition to offering investors an increasing dividend. As there are many ways to analyze a publicly traded security, this retailer is a fantastic example to use when applying the dividend discount model (DDM).

For investors looking exclusively at dividend growth, the track record of this retailer over the past four years has been outstanding. With a current quarterly dividend of $0.65 per share, the compounded annual growth rate (CAGR) of the annual dividend from fiscal 2013 to 2016 was 18%, which has led the company to a higher dividend-payout ratio. Although this is perfectly acceptable over the long term, investors may not be able to use 18% as a growth rate in the DDM, as it is not a sustainable long-term growth rate.

Net earnings have increased over the same period at a rate of 6%, while revenues increased at a rate of 2.5%. Although it would be nice to use 6% as the sustainable long-term growth rate, the reality is that a company like Canadian Tire will not be able to grow at that rate for an extended period of time. Instead, it is much more reasonable to use a growth rate of 4%. Given this growth rate, the DDM calculation that allows us to arrive at a fair value per share will be:

$2.60 (1.04) / 0.06 – 0.04 = $135.20 of share value.

According to the calculation, the current share price of $145 is too high for an investor seeking a 6% rate of return. Let’s run through the formula.

The $2.60 is the current dividend paid per share, which is then grown by the long-term growth rate of 4% over the next year. According to the DDM, the current share price is based on next year’s dividend. The denominator is the investor’s required rate of return of 6% minus the growth rate of the company (or the dividend) which is 4%. The denominator is 2%. In order to arrive at a fair value of $135.20 per share, we divide next year’s dividend of $2.704 by 0.02 (or 2%).

When evaluating shares of North West Company Inc. (TSX:NWC) in the same way, the result is a little different. Given that the company’s dividend grew at a rate of 3.45% from fiscal 2013 to 2016, and the most recent annual dividend was $1.24 annually, we can estimate the value of this company’s share price as following (assuming we round the growth rate to 3.5%):

$1.24 (1.035) / 0.06 – 0.035 = $51.34 per share.

North West Company is currently trading at a price of $30 per share. Investors may now be getting a steal, assuming they will be content with a long-term return of 6%.

Investors, of course, must remember the difference between Canadian Tire and North West Company. Canadian Tire is a big-box retailer with a number of gas stations and Mark’s Work Warehouse stores under its name, while North West Company is a grocery store which operates mainly in remote regions of Canada and Alaska.

With a simple way to evaluate the share price, investors will gain a lot by beginning with this formula before conducting a deeper dive into each name before buying.

This article represents the opinion of the writer, who may disagree with the “official” recommendation position of a Motley Fool premium service or advisor. We’re Motley! Questioning an investing thesis — even one of our own — helps us all think critically about investing and make decisions that help us become smarter, happier, and richer, so we sometimes publish articles that may not be in line with recommendations, rankings or other content.

Fool contributor Ryan Goldsman has no positions in any stock mentioned. 

More on Dividend Stocks

Train cars pass over trestle bridge in the mountains
Dividend Stocks

Is CNR Stock a Buy, Sell, or Hold for 2025?

Can CNR stock continue its long-term outperformance into 2025 and beyond? Let's explore whether now is a good time to…

Read more »

coins jump into piggy bank
Dividend Stocks

The Smartest Dividend Stocks to Buy With $500 Right Now

These top dividend stocks both offer attractive yields and trade off their highs, making them two of the best to…

Read more »

Middle aged man drinks coffee
Dividend Stocks

Here’s the Average TFSA Balance at Age 35 in Canada

At age 35, it might not seem like you need to be thinking about your future cash flow. But ideally,…

Read more »

ETF stands for Exchange Traded Fund
Dividend Stocks

How to Invest Your $7,000 TFSA Contribution in 2024

Here's how I would prioritize a $7,000 TFSA contribution for growth and income.

Read more »

a man relaxes with his feet on a pile of books
Dividend Stocks

CPP Pensioners: Watch for These Important Updates

The CPP is an excellent tool for retirees, but be sure to stay on top of important updates like these.

Read more »

Technology
Dividend Stocks

TFSA Investors: 3 Dividend Stocks I’d Buy and Hold Forever

These TSX dividend stocks are likely to help TFSA investors earn steady and growing passive income for decades.

Read more »

four people hold happy emoji masks
Dividend Stocks

Love Dividend Growth? Check Out These 2 Income-Boosting Stocks

National Bank of Canada (TSX:NA) and another Canadian dividend-growth stock are looking like a bargain going into December 2024.

Read more »

An investor uses a tablet
Dividend Stocks

A Dividend Giant I’d Buy Over Enbridge Stock Right Now

Enbridge stock may seem like the best of the best in terms of dividends, but honestly this one is far…

Read more »