close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis (switch to Discounted Cash Flow Analysis)
Dollar118Point37
Implied share price

Buy Undervalued by 18.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
BNI
Burlington Northern Santa Fe Corporation
UNP
Union Pacific Corporation
Change
CNR
Canadian National Railway Company
Change
CNI
Canadian National Railway (USA)
Change
CP
Canadian Pacific Railway Limited
Change
10.27 8.98 9.14 11.76 9.43 11.48
All amounts in millions
from last financial year
         
Implied Share Price $118.37 $108.71 $71.91 $71.91 $167.36
Market Cap 34,196 79,151 65,098 50,241 28,616
Net Debt 9,066 12,810 10,274 10,274 8,307
Enterprise Value (EV) 43,262 91,961 75,551 60,570 36,923
Revenue 14,016 21,813 12,611 12,611 6,712
EBITDA 4,816 10,064 6,424 6,424 3,215
Percent 34.4 % 46.1 % 50.9 % 50.9 % 47.9 %
EBIT 3,279 8,052 5,266 5,266 2,620
Percent 23.4 % 36.9 % 41.8 % 41.8 % 39.0 %
Balance Sheet          
Total Assets 38,675 54,600 36,402 36,402 19,637
Total Liabilities 25,877 33,898 21,452 21,452 14,841
Shareholders Equity 12,798 20,702 14,950 14,950 4,796.0

Price history

Comments

No comments yet. Login to comment.