DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Canadian National Railway Company (CNI)

Industrials | Railroads

Today's Price

$123.64

Today's Fair Value

$114.82 -7.13%

Margin of Safety

-7.68%

Projected Value (5Y)

$184.92 +49.56%

Dividends Paid (5Y)

$16.09

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.25% | CAGR (5y): 5.75%

Diluted Shares Growth Rate

Regression: -2.39% | CAGR (5y): -2.64%

Dividend Growth Rate

Regression: 10.43% | CAGR (5y): 6.39%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 15.47x)

Discount Rate