As of 2024-12-11, the Intrinsic Value of Canadian Pacific Railway Ltd (CP.TO) is
123.57 CAD. This CP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 107.10 CAD, the upside of Canadian Pacific Railway Ltd is
15.40%.
The range of the Intrinsic Value is 76.75 - 270.26 CAD
123.57 CAD
Intrinsic Value
CP.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
76.75 - 270.26 |
123.57 |
15.4% |
| DCF (Growth 10y) |
94.39 - 301.06 |
144.76 |
35.2% |
| DCF (EBITDA 5y) |
82.10 - 95.53 |
86.96 |
-18.8% |
| DCF (EBITDA 10y) |
99.13 - 124.69 |
109.61 |
2.3% |
| Fair Value |
58.33 - 58.33 |
58.33 |
-45.54% |
| P/E |
82.53 - 112.72 |
94.44 |
-11.8% |
| EV/EBITDA |
59.58 - 83.27 |
73.97 |
-30.9% |
| EPV |
25.84 - 42.85 |
34.34 |
-67.9% |
| DDM - Stable |
35.63 - 125.44 |
80.53 |
-24.8% |
| DDM - Multi |
(31.41) - (84.65) |
(45.66) |
-142.6% |
CP.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
99,961.25 |
| Beta |
0.77 |
| Outstanding shares (mil) |
933.35 |
| Enterprise Value (mil) |
121,412.25 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.59% |
| Cost of Debt |
4.35% |
| WACC |
7.63% |