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