|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 152.26 CAD | +0.11% |
|
+5.06% | +12.16% |
| Apr. 10 | Canadian National Railway Volume Data Seen Tracking Ahead of Estimates, BofA Says | MT |
| Apr. 10 | RBC on Canadian Rails' Q1 Carload, Performance Metrics | MT |
Company Valuation: Canadian National Railway Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 109,745 | 108,728 | 107,541 | 91,888 | 83,554 | 92,998 | - | - |
| Change | - | -0.93% | -1.09% | -14.55% | -9.07% | 11.3% | - | - |
| Enterprise Value (EV) 1 | 121,392 | 123,829 | 125,539 | 112,393 | 104,726 | 115,323 | 115,863 | 115,761 |
| Change | - | 2.01% | 1.38% | -10.47% | -6.82% | 10.12% | 0.47% | -0.09% |
| P/E ratio | 22.6x | 21.6x | 19.5x | 20.8x | 17.9x | 19.3x | 17.4x | 16x |
| PBR | 4.79x | 5.05x | 5.45x | 4.35x | 3.86x | 4.36x | 4.22x | 3.8x |
| PEG | - | 2.71x | 1.3x | -1.2x | 2.24x | 4.67x | 1.6x | 1.87x |
| Capitalization / Revenue | 7.58x | 6.36x | 6.39x | 5.39x | 4.83x | 5.22x | 4.98x | 4.73x |
| EV / Revenue | 8.39x | 7.24x | 7.46x | 6.59x | 6.05x | 6.47x | 6.21x | 5.88x |
| EV / EBITDA | 16.8x | 14.4x | 14.9x | 13.7x | 12.3x | 13.2x | 12.4x | 11.6x |
| EV / EBIT | 21.6x | 18x | 19x | 17.8x | 15.8x | 16.9x | 15.9x | 14.8x |
| EV / FCF | 29.8x | 31.6x | 33.2x | 35.7x | 30.9x | 28.2x | 26.2x | 27.5x |
| FCF Yield | 3.36% | 3.16% | 3.01% | 2.8% | 3.24% | 3.54% | 3.82% | 3.63% |
| Dividend per Share 2 | 2.46 | 2.93 | 3.16 | 3.38 | 3.55 | 3.658 | 3.704 | 4.001 |
| Rate of return | 1.58% | 1.82% | 1.9% | 2.32% | 2.62% | 2.4% | 2.43% | 2.63% |
| EPS 2 | 6.89 | 7.44 | 8.53 | 7.01 | 7.57 | 7.883 | 8.748 | 9.497 |
| Distribution rate | 35.7% | 39.4% | 37% | 48.2% | 46.9% | 46.4% | 42.3% | 42.1% |
| Net sales 1 | 14,477 | 17,107 | 16,828 | 17,046 | 17,304 | 17,816 | 18,658 | 19,677 |
| EBITDA 1 | 7,220 | 8,591 | 8,414 | 8,217 | 8,525 | 8,769 | 9,325 | 9,958 |
| EBIT 1 | 5,622 | 6,862 | 6,597 | 6,325 | 6,636 | 6,805 | 7,296 | 7,824 |
| Net income 1 | 4,892 | 5,118 | 5,625 | 4,448 | 4,720 | 4,732 | 5,094 | 5,485 |
| Net Debt 1 | 11,647 | 15,101 | 17,998 | 20,505 | 21,172 | 22,325 | 22,865 | 22,763 |
| Reference price 2 | 155.38 | 160.84 | 166.55 | 145.97 | 135.75 | 152.26 | 152.26 | 152.26 |
| Nbr of stocks (in thousands) | 706,300 | 676,000 | 645,695 | 629,500 | 615,500 | 610,781 | - | - |
| Announcement Date | 1/25/22 | 1/24/23 | 1/23/24 | 1/30/25 | 1/30/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.32x | 6.47x | 13.15x | 2.4% | 67.26B | |
| 22.38x | 7.72x | 14.71x | 0.85% | 72.48B | |
| 53.08x | 3.26x | 19.76x | -.--% | 24.98B | |
| 27.01x | 1.21x | 19.18x | 1.54% | 19.27B | |
| 36.03x | 1.52x | 9.48x | 1.25% | 10.04B | |
| 8.48x | 2.32x | 31.75x | 6.16% | 9.93B | |
| 152.87x | - | - | - | 9.35B | |
| 16.2x | 1.17x | 5.19x | 1.62% | 8.58B | |
| 14.98x | 3.62x | 6.43x | 2.5% | 6.08B | |
| 35.42x | 0.88x | 7.7x | 1.41% | 4.96B | |
| Average | 38.58x | 3.13x | 14.15x | 1.97% | 23.29B | |
| Weighted average by Cap. | 30.26x | 5.25x | 14.97x | 1.62% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- CNR Stock
- Valuation Canadian National Railway Company
Select your edition
All financial news and data tailored to specific country editions
