The Discounted Cash Flow (DCF) valuation of Canadian National Railway Co (CNR.TO) is 166.20 CAD. With the latest stock price at 149.05 CAD, the upside of Canadian National Railway Co based on DCF is 11.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.8% | 7.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 107.88 - 324.07 | 166.20 |
| Upside | -27.6% - 117.4% | 11.5% |