CP.TO
Canadian Pacific Railway Ltd
Price:  
107.83 
CAD
Volume:  
258,238.00
Canada | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CP.TO Intrinsic Value

14.60 %
Upside

As of 2024-12-13, 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 107.83 CAD, the upside of Canadian Pacific Railway Ltd is 14.60%.

The range of the Intrinsic Value is 76.75 - 270.26 CAD

107.83 CAD
Stock Price
123.57 CAD
Intrinsic Value
Intrinsic Value Details

CP.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 76.75 - 270.26 123.57 14.6%
DCF (Growth 10y) 94.39 - 301.06 144.76 34.2%
DCF (EBITDA 5y) 80.92 - 94.54 86.28 -20.0%
DCF (EBITDA 10y) 98.07 - 123.69 108.96 1.0%
Fair Value 58.33 - 58.33 58.33 -45.90%
P/E 82.76 - 112.87 94.73 -12.2%
EV/EBITDA 58.82 - 82.15 73.19 -32.1%
EPV 25.84 - 42.85 34.34 -68.2%
DDM - Stable 35.63 - 125.44 80.53 -25.3%
DDM - Multi (31.41) - (84.65) (45.66) -142.3%

CP.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 100,642.59
Beta 0.77
Outstanding shares (mil) 933.35
Enterprise Value (mil) 122,093.59
Market risk premium 5.10%
Cost of Equity 8.59%
Cost of Debt 4.35%
WACC 7.63%