The Discounted Cash Flow (DCF) valuation of Canadian National Railway Co (CNR.TO) is 152.76 CAD. With the latest stock price at 128.04 CAD, the upside of Canadian National Railway Co based on DCF is 19.3%.
Based on the latest price of 128.04 CAD and our DCF valuation, Canadian National Railway Co (CNR.TO) is a buy. buying CNR.TO stocks now will result in a potential gain of 19.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.6% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 101.35 - 282.66 | 152.76 |
| Upside | -20.8% - 120.8% | 19.3% |