CP.TO
Canadian Pacific Railway Ltd
Price:  
105.00 
CAD
Volume:  
566,938.00
Canada | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CP.TO Intrinsic Value

%
Upside

As of 2024-05-30, 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 105.00 CAD, the upside of Canadian Pacific Railway Ltd is %.

105.00 CAD
Stock Price
64.34 CAD
Intrinsic Value
Intrinsic Value Details

CP.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (398.75) - (66.97) (98.48) -193.8%
DCF (Growth 10y) (70.65) - (399.02) (102.12) -197.3%
DCF (EBITDA 5y) (33.81) - (34.31) (1,234.50) -123450.0%
DCF (EBITDA 10y) (40.99) - (42.45) (1,234.50) -123450.0%
Fair Value 64.34 - 64.34 64.34 -38.72%
P/E 87.27 - 108.69 96.53 -8.1%
EV/EBITDA 63.55 - 83.54 74.49 -29.1%
EPV 25.12 - 52.56 38.84 -63.0%
DDM - Stable 42.71 - 337.72 190.22 81.2%
DDM - Multi (29.33) - (181.81) (50.64) -148.2%

CP.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 97,934.02
Beta 0.92
Outstanding shares (mil) 932.71
Enterprise Value (mil) 120,143.02
Market risk premium 5.10%
Cost of Equity 7.99%
Cost of Debt 4.51%
WACC 7.17%