Valuation Canadian National Railway Company

Equities

Market Closed - Toronto S.E. Other stock markets 21:17:25 13/09/2024 BST			5-day change	1st Jan Change
161.44 ^CAD	-0.47%		+3.18%	-3.07%

09-13	How likely is an Air Canada strike and what impact would it have?	RE
09-12	National Bank on Outlook For Grain Revenue For Canadian Railways	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	84,035	99,385	109,745	108,728	107,541	101,664	-	-
Change	-	18.27%	10.42%	-0.93%	-1.09%	-5.46%	-	-
Enterprise Value (EV) ¹	97,767	111,722	121,392	123,829	125,539	122,353	123,739	124,054
Change	-	14.27%	8.65%	2.01%	1.38%	-2.54%	1.13%	0.25%
P/E ratio	20.1x	28x	22.6x	21.6x	19.5x	21.4x	18.8x	17.1x
PBR	4.64x	5.06x	4.79x	5.05x	5.45x	5.37x	5.25x	5.08x
PEG	-	-2x	0.6x	2.71x	1.3x	-1.8x	1.4x	1.6x
Capitalization / Revenue	5.63x	7.19x	7.58x	6.36x	6.39x	5.81x	5.49x	5.18x
EV / Revenue	6.55x	8.08x	8.39x	7.24x	7.46x	6.99x	6.68x	6.32x
EV / EBITDA	13.7x	16.3x	16.8x	14.4x	14.9x	14x	13.1x	12.2x
EV / EBIT	17.1x	21.2x	21.6x	18x	19x	18.1x	16.6x	15.2x
EV / FCF	49.1x	33.8x	29.8x	31.6x	33.2x	36.9x	32.1x	32.2x
FCF Yield	2.04%	2.96%	3.36%	3.16%	3.01%	2.71%	3.12%	3.11%
Dividend per Share ²	2.15	2.3	2.46	2.93	3.16	3.366	3.566	3.797
Rate of return	1.83%	1.64%	1.58%	1.82%	1.9%	2.09%	2.21%	2.35%
EPS ²	5.83	5	6.89	7.44	8.53	7.541	8.569	9.46
Distribution rate	36.9%	46%	35.7%	39.4%	37%	44.6%	41.6%	40.1%
Net sales ¹	14,917	13,819	14,477	17,107	16,828	17,497	18,526	19,628
EBITDA ¹	7,155	6,852	7,220	8,591	8,414	8,719	9,470	10,196
EBIT ¹	5,708	5,263	5,622	6,862	6,597	6,758	7,469	8,136
Net income ¹	4,216	3,562	4,892	5,118	5,625	4,768	5,241	5,657
Net Debt ¹	13,732	12,337	11,647	15,101	17,998	20,689	22,075	22,390
Reference price ²	117.47	139.94	155.38	160.84	166.55	161.44	161.44	161.44
Nbr of stocks (in thousands)	715,370	710,200	706,300	676,000	645,695	629,732	-	-
Announcement Date	28/01/20	26/01/21	25/01/22	24/01/23	23/01/24	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CANADIAN NATIONAL RAILWAY COMPANY	21.51x	7.02x	14.09x	+2.08%	75.14B
CANADIAN PACIFIC KANSAS CITY LIMITED	29.04x	8.85x	17.69x	+0.65%	80.89B
U-HAUL HOLDING COMPANY	24.59x	-	-	-	13.22B
XPO, INC.	32.75x	1.92x	12.63x	-.--%	12.49B
C.H. ROBINSON WORLDWIDE, INC.	25.74x	0.73x	17.09x	+2.43%	11.66B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	67.74x	1.42x	9.69x	+1.18%	8.41B
RUMO S.A.	18.17x	3.94x	7.1x	+1.01%	6.89B
RYDER SYSTEM, INC.	11.97x	1.01x	4.56x	+2.16%	5.88B
AYVENS	6.94x	2.16x	45.33x	+6.65%	5.45B
Average	26.50x	3.38x	16.02x	+2.02%	24.45B
Weighted average by Cap.	26.37x	6.44x	15.72x	+1.46%