CP.TO
Canadian Pacific Railway Ltd
Price:  
103.98 
CAD
Volume:  
1,224,474.00
Canada | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CP.TO Intrinsic Value

21.20 %
Upside

What is the intrinsic value of CP.TO?

As of 2025-09-15, the Intrinsic Value of Canadian Pacific Railway Ltd (CP.TO) is 126.00 CAD. This CP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 103.98 CAD, the upside of Canadian Pacific Railway Ltd is 21.20%.

The range of the Intrinsic Value is 77.11 - 286.13 CAD

Is CP.TO undervalued or overvalued?

Based on its market price of 103.98 CAD and our intrinsic valuation, Canadian Pacific Railway Ltd (CP.TO) is undervalued by 21.20%.

103.98 CAD
Stock Price
126.00 CAD
Intrinsic Value
Intrinsic Value Details

CP.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 77.11 - 286.13 126.00 21.2%
DCF (Growth 10y) 96.45 - 322.63 149.71 44.0%
DCF (EBITDA 5y) 99.83 - 120.98 110.23 6.0%
DCF (EBITDA 10y) 114.95 - 148.64 130.97 26.0%
Fair Value 42.38 - 42.38 42.38 -59.24%
P/E 79.60 - 106.24 90.17 -13.3%
EV/EBITDA 71.91 - 86.52 79.79 -23.3%
EPV 39.28 - 58.08 48.68 -53.2%
DDM - Stable 45.18 - 155.92 100.55 -3.3%
DDM - Multi 60.86 - 161.16 88.10 -15.3%

CP.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 95,451.56
Beta 0.65
Outstanding shares (mil) 917.98
Enterprise Value (mil) 116,921.56
Market risk premium 5.10%
Cost of Equity 8.84%
Cost of Debt 4.25%
WACC 7.78%