Last Price$97.5(0.7%)
Market Cap$61.4B
LTM NOPAT
CA$5,217.2M
NOPAT margin
28.2%
5Y avg: 29.9%
EPV as % of EV
71.5%
Market-Implied Value of Growth,
MIVoG as % of EV
28.5%
Discount rate
6.5%
Stock quality
6/10
Good
CNI Earnings Power Value Model
| (CAD M) | Mar'20 | Jun'20 | Sep'20 | Dec'20 | Mar'21 | Jun'21 | Sep'21 | Dec'21 | Mar'22 | Jun'22 | Sep'22 | Dec'22 | Mar'23 | Jun'23 | Sep'23 | Dec'23 | Mar'24 | Jun'24 | Sep'24 | Dec'24 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
LTM Revenue % growth | 14,918.0 1.7% | 14,168.0 (5.5%) | 13,747.0 (9.2%) | 13,819.0 (7.4%) | 13,809.0 (7.4%) | 14,198.0 0.2% | 14,380.0 4.6% | 14,477.0 4.8% | 14,650.0 6.1% | 15,396.0 8.4% | 16,318.0 13.5% | 17,107.0 18.2% | 17,712.0 20.9% | 17,425.0 13.2% | 16,899.0 3.6% | 16,828.0 (1.6%) | 18,245.2 3.0% | 18,517.2 6.3% | 18,640.2 10.3% | 18,527.2 10.1% |
LTM NOPAT % growth | 4,572.7 N/A | 3,783.0 (17.3%) | 3,597.6 (4.9%) | 3,744.6 4.1% | 3,690.3 (1.5%) | 4,136.1 12.1% | 4,209.1 1.8% | 4,338.5 3.1% | 4,265.7 (1.7%) | 4,559.7 6.9% | 4,927.8 8.1% | 5,176.3 5.0% | 5,500.9 6.3% | 5,371.6 (2.4%) | 5,061.8 (5.8%) | 5,719.5 13.0% | 6,058.3 5.9% | 6,091.7 0.6% | 6,103.9 0.2% | 5,217.2 (14.5%) |
Discount rate | 3.4% | 3.4% | 3.5% | 3.7% | 4.5% | 4.2% | 4.3% | 4.3% | 5.1% | 5.6% | 6.2% | 6.3% | 6.0% | 6.2% | 6.7% | 6.2% | 6.5% | 6.2% | 5.9% | 6.5% |
| Earnings Power Value (EPV) | 133,747.7 | 112,073.3 | 103,158.2 | 100,567.4 | 82,409.4 | 98,074.1 | 97,742.3 | 100,110.5 | 83,624.7 | 80,800.2 | 79,618.7 | 82,320.2 | 91,957.6 | 86,789.9 | 75,107.8 | 92,840.4 | 92,666.9 | 98,675.8 | 103,322.4 | 80,442.9 |
Enterprise Value (EV) | 91,373.7 | 99,790.1 | 115,649.4 | 113,326.0 | 116,932.6 | 106,348.6 | 118,234.6 | 121,235.7 | 131,215.0 | 113,385.9 | 116,911.6 | 124,105.8 | 120,740.6 | 121,578.2 | 112,985.7 | 125,951.5 | 132,710.0 | 122,439.8 | 120,525.1 | 112,582.9 |
| Market-Implied Value of Growth (MIVoG) | (42,374.0) | (12,283.2) | 12,491.2 | 12,758.6 | 34,523.2 | 8,274.5 | 20,492.3 | 21,125.1 | 47,590.3 | 32,585.7 | 37,292.9 | 41,785.6 | 28,783.0 | 34,788.3 | 37,877.9 | 33,111.1 | 40,043.1 | 23,764.1 | 17,202.7 | 32,139.9 |
| EPV as % of EV | 146.4% | 112.3% | 89.2% | 88.7% | 70.5% | 92.2% | 82.7% | 82.6% | 63.7% | 71.3% | 68.1% | 66.3% | 76.2% | 71.4% | 66.5% | 73.7% | 69.8% | 80.6% | 85.7% | 71.5% |
| MIVoG as % of EV | (46.4%) | (12.3%) | 10.8% | 11.3% | 29.5% | 7.8% | 17.3% | 17.4% | 36.3% | 28.7% | 31.9% | 33.7% | 23.8% | 28.6% | 33.5% | 26.3% | 30.2% | 19.4% | 14.3% | 28.5% |
Best stock ideas on the market right now
With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks
Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.
3M Return 7.5%
S&P Outperformance 5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
CNI NOPAT
Annual
Quarterly
LTM
CNI Earnings Power Value and Enterprise Value
Annual
LTM
Enterprise Value Breakdown
EPV and MIVoG as % of EV
CNI vs Peer Set: Earnings Power Value comparison
General
Earnings power value
Financial metrics
Company name
EPV as % of EV
MIVoG as % of EV
Revenue growth
EPS growth
Net income margin
Canadian National Railway CompanyCNI
71.5%
28.5%
(0.3%)
(19.3%)
26.1%
Median Peer Set
75.8%
24.2%
(0.5%)
78.2%
9.1%
Rail Vision Ltd.RVSN
2,108.6%
(2,008.6%)
(66.3%)
482.4%
(7,850.7%)
FreightCar America, Inc.RAIL
232.5%
(132.5%)
(1.8%)
(24.4%)
(6.6%)
L.B. Foster CompanyFSTR
151.2%
(51.2%)
(2.4%)
2,764.3%
8.1%
The Greenbrier Companies, Inc.GBX
144.1%
(44.1%)
(10.3%)
164.1%
4.5%
Trinity Industries, Inc.TRN
89.4%
10.6%
3.2%
29.0%
4.5%
CSX CorporationCSX
62.3%
37.7%
(0.8%)
(3.2%)
23.9%
Norfolk Southern CorporationNSC
59.4%
40.6%
(0.3%)
44.3%
21.6%
Union Pacific CorporationUNP
56.8%
43.2%
0.5%
112.1%
27.8%
Canadian Pacific Railway LimitedCP
51.3%
48.7%
14.0%
(7.0%)
25.6%
Westinghouse Air Brake Technologies CorporationWAB
35.4%
64.6%
7.3%
120.8%
10.2%
Explore more intrinsic value tools hub for CNI
Reverse DCF
Intrinsic Value
Peter Lynch Fair Value
Discount rate
Earnings growth model
Relative Value
DCF value calculator
Ben Graham Fair Value
Peter Lynch charts
Margin of safety
FAQ
What is Canadian National Railway Company Earnings Power Value?
As of Dec 31, 2024, Canadian National Railway Company's Earnings Power Value is approximately CA$80.4B.
What is Canadian National Railway Company EV (Enterprise Value)?
As of Dec 31, 2024, Canadian National Railway Company's Enterprise Value (EV) estimates at CA$112.6B.
What is Canadian National Railway Company NOPAT?
As of Dec 31, 2024, Canadian National Railway Company's Net operating profit after tax (NOPAT) is approximately CA$5,217.2M.