As of 2024-07-27, the Intrinsic Value of Canadian Pacific Railway Ltd (CP.TO) is
64.34 CAD. This CP.TO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 111.96 CAD, the upside of Canadian Pacific Railway Ltd is
%.
64.34 CAD
Intrinsic Value
CP.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(661.88) - (69.00) |
(104.95) |
-193.7% |
| DCF (Growth 10y) |
(72.88) - (661.76) |
(108.90) |
-197.3% |
| DCF (EBITDA 5y) |
(33.83) - (34.36) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(41.01) - (42.61) |
(1,234.50) |
-123450.0% |
| Fair Value |
64.34 - 64.34 |
64.34 |
-42.53% |
| P/E |
93.46 - 122.74 |
106.47 |
-4.9% |
| EV/EBITDA |
60.54 - 83.69 |
74.67 |
-33.3% |
| EPV |
26.65 - 56.11 |
41.38 |
-63.0% |
| DDM - Stable |
45.19 - 477.30 |
261.25 |
133.3% |
| DDM - Multi |
(31.21) - (258.38) |
(55.85) |
-149.9% |
CP.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
104,425.65 |
| Beta |
0.98 |
| Outstanding shares (mil) |
932.71 |
| Enterprise Value (mil) |
126,634.65 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.63% |
| Cost of Debt |
4.51% |
| WACC |
6.92% |