As of 2024-12-14, the Intrinsic Value of Canadian National Railway Co (CNR.TO) is
175.99 CAD. This CNR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 147.89 CAD, the upside of Canadian National Railway Co is
19.00%.
The range of the Intrinsic Value is 115.00 - 339.97 CAD
175.99 CAD
Intrinsic Value
CNR.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
115.00 - 339.97 |
175.99 |
19.0% |
| DCF (Growth 10y) |
133.28 - 358.12 |
194.75 |
31.7% |
| DCF (EBITDA 5y) |
179.02 - 208.56 |
189.75 |
28.3% |
| DCF (EBITDA 10y) |
185.26 - 234.21 |
205.18 |
38.7% |
| Fair Value |
58.25 - 58.25 |
58.25 |
-60.61% |
| P/E |
178.24 - 253.08 |
209.84 |
41.9% |
| EV/EBITDA |
145.44 - 193.06 |
157.81 |
6.7% |
| EPV |
61.30 - 93.91 |
77.61 |
-47.5% |
| DDM - Stable |
76.91 - 243.40 |
160.15 |
8.3% |
| DDM - Multi |
98.40 - 233.70 |
137.54 |
-7.0% |
CNR.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
93,130.77 |
| Beta |
0.75 |
| Outstanding shares (mil) |
629.73 |
| Enterprise Value (mil) |
113,555.77 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.52% |
| Cost of Debt |
4.29% |
| WACC |
7.66% |