As of 2024-07-27, the Intrinsic Value of Canadian National Railway Co (CNR.TO) is 178.79 CAD. This CNR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 156.82 CAD, the upside of Canadian National Railway Co is %.

The range of the Intrinsic Value is 118.96 - 336.89 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	118.96 - 336.89	178.79	14.0%
DCF (Growth 10y)	136.92 - 353.54	196.86	25.5%
DCF (EBITDA 5y)	169.35 - 205.07	187.66	19.7%
DCF (EBITDA 10y)	178.62 - 228.91	203.23	29.6%
Fair Value	58.46 - 58.46	58.46	-62.72%
P/E	179.19 - 254.02	213.16	35.9%
EV/EBITDA	149.61 - 196.74	167.09	6.5%
EPV	57.62 - 80.33	68.98	-56.0%
DDM - Stable	83.20 - 253.91	168.56	7.5%
DDM - Multi	96.03 - 219.15	132.58	-15.5%