Valuation Canadian Pacific Kansas City Limited

Equities

Market Closed - Toronto S.E. Other stock markets 21:38:10 20/04/2026 BST			5-day change	1st Jan Change
111.54 ^CAD	-0.10%		-0.13%	+10.38%

04-20	SKAGEN Global fell 4.36 percent in March - has bought Amadeus and Stora Enso	FW
04-13	SKAGEN Global slips 1.39 percent in March - adds Amadeus and Stora Enso	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	84,573	93,896	97,700	97,143	91,029	100,085	-	-
Change	-	11.02%	4.05%	-0.57%	-6.29%	9.95%	-	-
Enterprise Value (EV) ¹	104,631	113,096	119,730	119,027	114,033	123,240	122,820	120,524
Change	-	8.09%	5.87%	-0.59%	-4.2%	8.07%	-0.34%	-1.87%
P/E ratio	21.8x	26.8x	24.9x	26.2x	22.4x	22.4x	19.4x	17.4x
PBR	1.83x	2.41x	2.36x	2.03x	1.98x	2.07x	1.96x	1.77x
PEG	-	-2.73x	2.1x	-4.8x	1.7x	2.2x	1.3x	1.5x
Capitalization / Revenue	10.6x	10.7x	7.78x	6.68x	6.04x	6.26x	5.9x	5.49x
EV / Revenue	13.1x	12.8x	9.54x	8.18x	7.56x	7.71x	7.24x	6.61x
EV / EBITDA	26x	26.6x	18.6x	15.8x	14.6x	14.8x	13.5x	12.2x
EV / EBIT	32.6x	33.2x	24.5x	21.1x	20.3x	19.3x	17.4x	15.3x
EV / FCF	48.5x	43.8x	71.7x	48.7x	51.7x	33.5x	29.8x	27x
FCF Yield	2.06%	2.29%	1.39%	2.05%	1.94%	2.99%	3.35%	3.7%
Dividend per Share ²	0.76	0.76	0.76	0.76	0.874	0.9538	1.047	1.102
Rate of return	0.84%	0.75%	0.72%	0.73%	0.86%	0.86%	0.94%	0.99%
EPS ²	4.18	3.77	4.21	3.98	4.51	4.972	5.739	6.395
Distribution rate	18.2%	20.2%	18.1%	19.1%	19.4%	19.2%	18.2%	17.2%
Net sales ¹	7,995	8,814	12,555	14,546	15,078	15,981	16,954	18,225
EBITDA ¹	4,017	4,256	6,425	7,543	7,811	8,343	9,077	9,915
EBIT ¹	3,206	3,403	4,882	5,643	5,609	6,383	7,070	7,871
Net income ¹	2,852	3,517	3,927	3,718	4,141	4,341	4,811	5,122
Net Debt ¹	20,058	19,200	22,030	21,884	23,004	23,155	22,734	20,439
Reference price ²	90.98	100.95	104.84	104.08	101.05	111.54	111.54	111.54
Nbr of stocks (in thousands)	929,573	930,124	931,895	933,345	900,831	897,304	-	-
Announcement Date	27/01/22	31/01/23	30/01/24	29/01/25	28/01/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CANADIAN PACIFIC KANSAS CITY LIMITED	22.46x	7.72x	14.78x	0.85%	73.28B
CANADIAN NATIONAL RAILWAY COMPANY	19.23x	6.42x	13.08x	2.42%	67.53B
XPO, INC.	55.86x	3.42x	20.77x	-.--%	26.42B
C.H. ROBINSON WORLDWIDE, INC.	30.12x	1.34x	21.29x	1.38%	21.48B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	39.01x	1.58x	9.87x	1.2%	10.47B
AYVENS	8.88x	2.33x	32.01x	5.87%	10.43B
U-HAUL HOLDING COMPANY	157.1x	-	-	-	9.67B
RYDER SYSTEM, INC.	16.81x	1.2x	5.3x	1.56%	8.9B
RUMO S.A.	15.15x	3.63x	6.47x	2.25%	6.16B
SCHNEIDER NATIONAL, INC.	36.8x	0.91x	7.97x	1.36%	5.15B
Average	40.14x	3.17x	14.62x	1.88%	23.95B
Weighted average by Cap.	31.40x	5.21x	15.39x	1.58%