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)
Dollar102Point52
Implied share price

Buy Undervalued by 11.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
NSC
Norfolk Southern Corp.
UNP
Union Pacific Corporation
Change
CNR
Canadian National Railway Company
Change
CNI
Canadian National Railway (USA)
Change
BNI
Burlington Northern Santa Fe Corporation
Change
9.93 9.14 9.14 11.76 9.43 8.98
All amounts in millions
from last financial year
         
Implied Share Price $102.52 $104.55 $69.05 $69.05 $113.51
Market Cap 26,983 79,151 65,098 50,241 34,196
Net Debt 8,992 12,810 10,274 10,274 9,066
Enterprise Value (EV) 35,975 91,961 75,551 60,570 43,262
Revenue 10,511 21,813 12,611 12,611 14,016
EBITDA 3,938 10,064 6,424 6,424 4,816
Percent 37.5 % 46.1 % 50.9 % 50.9 % 34.4 %
EBIT 2,879 8,052 5,266 5,266 3,279
Percent 27.4 % 36.9 % 41.8 % 41.8 % 23.4 %
Balance Sheet          
Total Assets 34,139 54,600 36,402 36,402 38,675
Total Liabilities 21,951 33,898 21,452 21,452 25,877
Shareholders Equity 12,188 20,702 14,950 14,950 12,798.0

Price history

Comments

No comments yet. Login to comment.