
Canadian National Railway Co
TSX:CNR

Intrinsic Value
The intrinsic value of one
CNR
stock under the Base Case scenario is
173.5
CAD.
Compared to the current market price of 140.05 CAD,
Canadian National Railway Co
is
Undervalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Canadian National Railway Co
Fundamental Analysis

A prolonged downturn in commodity shipments, especially grains and energy products, could dramatically reduce Canadian National’s freight volumes given its significant reliance on these sectors, exposing the railway’s sensitivity to global economic cycles.
Canadian National’s strategic three-coast network grants it a unique competitive advantage in serving major ports on the Pacific, Atlantic, and Gulf coasts, positioning it to capture intermodal growth and capitalizing on global trade flows.

Revenue & Expenses Breakdown
Canadian National Railway Co
Balance Sheet Decomposition
Canadian National Railway Co
Current Assets | 2.7B |
Cash & Short-Term Investments | 232m |
Receivables | 1.3B |
Other Current Assets | 1.2B |
Non-Current Assets | 54.7B |
PP&E | 48.9B |
Other Non-Current Assets | 5.8B |
Free Cash Flow Analysis
Canadian National Railway Co
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Canadian National Railway Co
Revenue
|
17.2B
CAD
|
Cost of Revenue
|
-4.4B
CAD
|
Gross Profit
|
12.8B
CAD
|
Operating Expenses
|
-6.5B
CAD
|
Operating Income
|
6.3B
CAD
|
Other Expenses
|
-1.8B
CAD
|
Net Income
|
4.5B
CAD
|
CNR Profitability Score
Profitability Due Diligence
Canadian National Railway Co's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Score
Canadian National Railway Co's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
CNR Solvency Score
Solvency Due Diligence
Canadian National Railway Co's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Score
Canadian National Railway Co's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CNR Price Targets Summary
Canadian National Railway Co
According to Wall Street analysts, the average 1-year price target for
CNR
is 168.5 CAD
with a low forecast of 136.35 CAD and a high forecast of 204.75 CAD.
Dividends
Current shareholder yield for CNR 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?
The intrinsic value of one
CNR
stock under the Base Case scenario is
173.5
CAD.
Compared to the current market price of 140.05 CAD,
Canadian National Railway Co
is
Undervalued by 19%.