The Discounted Cash Flow (DCF) valuation of Canadian National Railway Co (CNR.TO) is 178.79 CAD. With the latest stock price at 156.82 CAD, the upside of Canadian National Railway Co based on DCF is 14.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.3% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 118.96 - 336.89 | 178.79 |
| Upside | -24.1% - 114.8% | 14.0% |