CNR.TO
Canadian National Railway Co
Price:  
172.96 
CAD
Volume:  
1,129,076.00
Canada | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CNR.TO Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of Canadian National Railway Co (CNR.TO) is 170.60 CAD. This CNR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 172.96 CAD, the upside of Canadian National Railway Co is %.

The range of the Intrinsic Value is 114.57 - 313.30 CAD

172.96 CAD
Stock Price
170.60 CAD
Intrinsic Value
Intrinsic Value Details

CNR.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 114.57 - 313.30 170.60 -1.4%
DCF (Growth 10y) 131.91 - 328.96 187.91 8.6%
DCF (EBITDA 5y) 164.34 - 206.79 188.73 9.1%
DCF (EBITDA 10y) 172.76 - 228.67 202.42 17.0%
Fair Value 58.46 - 58.46 58.46 -66.20%
P/E 170.04 - 233.58 198.46 14.7%
EV/EBITDA 145.69 - 188.63 171.33 -0.9%
EPV 55.83 - 77.92 66.88 -61.3%
DDM - Stable 81.18 - 241.30 161.24 -6.8%
DDM - Multi 93.54 - 207.93 128.14 -25.9%

CNR.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 110,037.15
Beta 0.94
Outstanding shares (mil) 636.20
Enterprise Value (mil) 129,386.15
Market risk premium 5.10%
Cost of Equity 9.35%
Cost of Debt 4.42%
WACC 8.49%