As of 2025-12-19, the Intrinsic Value of Canadian National Railway Co (CNR.TO) is 149.62 CAD. This CNR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 134.32 CAD, the upside of Canadian National Railway Co is 11.40%.
The range of the Intrinsic Value is 99.56 - 272.16 CAD
Based on its market price of 134.32 CAD and our intrinsic valuation, Canadian National Railway Co (CNR.TO) is undervalued by 11.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 99.56 - 272.16 | 149.62 | 11.4% |
| DCF (Growth 10y) | 109.31 - 270.25 | 156.36 | 16.4% |
| DCF (EBITDA 5y) | 164.37 - 187.06 | 174.34 | 29.8% |
| DCF (EBITDA 10y) | 161.85 - 198.32 | 178.28 | 32.7% |
| Fair Value | 37.45 - 37.45 | 37.45 | -72.12% |
| P/E | 152.65 - 214.98 | 175.09 | 30.4% |
| EV/EBITDA | 147.60 - 165.06 | 158.09 | 17.7% |
| EPV | 69.13 - 99.00 | 84.07 | -37.4% |
| DDM - Stable | 65.77 - 187.46 | 126.61 | -5.7% |
| DDM - Multi | 79.85 - 168.70 | 107.52 | -20.0% |
| Market Cap (mil) | 82,808.28 |
| Beta | 0.56 |
| Outstanding shares (mil) | 616.50 |
| Enterprise Value (mil) | 103,714.28 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.78% |
| Cost of Debt | 4.41% |
| WACC | 7.69% |