CNR.TO
Canadian National Railway Co
Price:  
144.88 
CAD
Volume:  
387,877.00
Canada | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CNR.TO Intrinsic Value

13.60 %
Upside

What is the intrinsic value of CNR.TO?

As of 2025-07-05, the Intrinsic Value of Canadian National Railway Co (CNR.TO) is 164.55 CAD. This CNR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 144.88 CAD, the upside of Canadian National Railway Co is 13.60%.

The range of the Intrinsic Value is 108.72 - 309.72 CAD

Is CNR.TO undervalued or overvalued?

Based on its market price of 144.88 CAD and our intrinsic valuation, Canadian National Railway Co (CNR.TO) is undervalued by 13.60%.

144.88 CAD
Stock Price
164.55 CAD
Intrinsic Value
Intrinsic Value Details

CNR.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 108.72 - 309.72 164.55 13.6%
DCF (Growth 10y) 122.08 - 316.20 176.45 21.8%
DCF (EBITDA 5y) 159.96 - 188.40 173.18 19.5%
DCF (EBITDA 10y) 164.07 - 206.87 183.79 26.9%
Fair Value 35.85 - 35.85 35.85 -75.26%
P/E 148.27 - 191.86 162.92 12.4%
EV/EBITDA 140.38 - 160.85 148.61 2.6%
EPV 70.57 - 102.33 86.45 -40.3%
DDM - Stable 65.55 - 198.49 132.02 -8.9%
DDM - Multi 85.83 - 192.67 117.74 -18.7%

CNR.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 91,055.63
Beta 0.62
Outstanding shares (mil) 628.49
Enterprise Value (mil) 111,615.63
Market risk premium 5.10%
Cost of Equity 8.45%
Cost of Debt 4.41%
WACC 7.48%