C

Canadian Pacific Kansas City Ltd
F:X88

Watchlist Manager
Canadian Pacific Kansas City Ltd
F:X88
Watchlist
Price: 71.9 EUR Market Closed
Market Cap: 67B EUR

Intrinsic Value

The intrinsic value of one X88 stock under the Base Case scenario is 65.27 EUR. Compared to the current market price of 71.9 EUR, Canadian Pacific Kansas City Ltd is Overvalued by 9%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

X88 Intrinsic Value
65.27 EUR
Overvaluation 9%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation History
Canadian Pacific Kansas City Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about X88?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is X88 valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Canadian Pacific Kansas City Ltd.

Explain Valuation
Compare X88 to

Fundamental Analysis

Canadian Pacific Kansas City Ltd
F:X88
CA
Road & Rail
Market Cap
64.8B EUR
IPO
Oct 3, 2001
CA
Road & Rail
Market Cap
64.8B EUR
IPO
Oct 3, 2001
Price
€
CA$
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Contacts
Loading...
Bear Theses

The integration of Kansas City Southern’s network risks short-term operational disruptions, particularly on crucial cross-border corridors, which could undermine service reliability and pressure margins if merger synergies take longer than anticipated to materialize.

Mounting capital expenditure needs for planned track upgrades and infrastructure expansions could weigh heavily on free cash flow, curtailing management’s flexibility to reinvest or return capital to shareholders if traffic volumes do not meet expectations.

Exposure to fluctuating commodity cycles, especially in agriculture and energy segments that cross the Canada-U.S.-Mexico corridor, may reduce pricing power during downturns and subject earnings to unpredictable swings.

Bull Theses

The newly combined North American footprint offers unique cross-border routes linking Canada, the U.S., and Mexico, positioning the railroad to capture growth in intermodal and automotive freight flows that require seamless, single-network shipping solutions.

Long-standing operational discipline and precision scheduled railroading principles lay the groundwork for meaningful efficiency gains, enabling Canadian Pacific Kansas City to translate increased volumes into stronger margins and consistent earnings growth.

Expanded North-South trade routes following the USMCA agreement and ongoing nearshoring trends could drive a steady increase in cross-border shipments, reinforcing the company’s competitive advantage and fueling top-line momentum.

Show More Less
How do you feel about X88?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Canadian Pacific Kansas City Ltd

Current Assets 3.3B
Cash & Short-Term Investments 411m
Receivables 2.1B
Other Current Assets 744m
Non-Current Assets 83.4B
Long-Term Investments 472m
PP&E 55.6B
Intangibles 21.7B
Other Non-Current Assets 5.6B
Current Liabilities 5.2B
Accounts Payable 2.9B
Short-Term Debt 1.6B
Other Current Liabilities 717m
Non-Current Liabilities 35.8B
Long-Term Debt 21.6B
Other Non-Current Liabilities 14.2B
Efficiency

Free Cash Flow Analysis
Canadian Pacific Kansas City Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Canadian Pacific Kansas City Ltd

Revenue
15B CAD
Cost of Revenue
-2.2B CAD
Gross Profit
12.8B CAD
Operating Expenses
-7.2B CAD
Operating Income
5.6B CAD
Other Expenses
-1.4B CAD
Net Income
4.3B CAD
Fundamental Scores

X88 Profitability Score
Profitability Due Diligence

Canadian Pacific Kansas City Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Exceptional Gross Margin
Strong 3Y Average Gross Margin
Strong 3Y Average Operating Margin
55/100
Profitability
Score

Canadian Pacific Kansas City Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

X88 Solvency Score
Solvency Due Diligence

Canadian Pacific Kansas City Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
38/100
Solvency
Score

Canadian Pacific Kansas City Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

X88 Price Targets Summary
Canadian Pacific Kansas City Ltd

Wall Street analysts forecast X88 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for X88 is 77.34 EUR with a low forecast of 71.44 EUR and a high forecast of 85.89 EUR.

Lowest
Price Target
71.44 EUR
1% Downside
Average
Price Target
77.34 EUR
8% Upside
Highest
Price Target
85.89 EUR
19% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for X88 is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one X88 stock?

The intrinsic value of one X88 stock under the Base Case scenario is 65.27 EUR.

Is X88 stock undervalued or overvalued?

Compared to the current market price of 71.9 EUR, Canadian Pacific Kansas City Ltd is Overvalued by 9%.

Back to Top