As of 2024-09-14, the Intrinsic Value of Canadian National Railway Co (CNR.TO) is
176.97 CAD. This CNR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 162.20 CAD, the upside of Canadian National Railway Co is
%.
The range of the Intrinsic Value is 117.66 - 330.45 CAD
176.97 CAD
Intrinsic Value
CNR.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
117.66 - 330.45 |
176.97 |
9.1% |
| DCF (Growth 10y) |
131.98 - 336.58 |
189.47 |
16.8% |
| DCF (EBITDA 5y) |
179.80 - 217.61 |
199.49 |
23.0% |
| DCF (EBITDA 10y) |
180.63 - 232.68 |
206.30 |
27.2% |
| Fair Value |
58.52 - 58.52 |
58.52 |
-63.92% |
| P/E |
165.15 - 260.83 |
211.91 |
30.6% |
| EV/EBITDA |
151.48 - 202.15 |
172.00 |
6.0% |
| EPV |
59.37 - 85.50 |
72.43 |
-55.3% |
| DDM - Stable |
80.22 - 240.97 |
160.60 |
-1.0% |
| DDM - Multi |
98.17 - 220.72 |
134.96 |
-16.8% |
CNR.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
102,104.90 |
| Beta |
0.93 |
| Outstanding shares (mil) |
629.50 |
| Enterprise Value (mil) |
122,279.90 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.90% |
| Cost of Debt |
4.29% |
| WACC |
8.01% |