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  

What's this?
Dollar80Point57
Implied share price

Sell Overvalued by 34.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
CP
Canadian Pacific Railway Limited (USA)
UNP
Union Pacific Corporation
Change
CNR
Canadian National Railway Company
Change
CNI
Canadian National Railway (USA)
Change
BNI
Burlington Northern Santa Fe Corporation
Change
9.87 13.82 9.49 10.64 10.49 8.98
All amounts in millions
from last financial year
         
Implied Share Price $80.57 $162.84 $91.36 $91.19 $112.73
Market Cap 21,459 72,803 42,131 41,378 34,196
Net Debt 4,357 7,934 6,745 6,745 9,066
Enterprise Value (EV) 25,808 80,737 49,019 48,368 43,262
Revenue 5,695 20,926 9,920 9,920 14,016
EBITDA 1,868 8,505 4,609 4,609 4,816
Percent 32.8 % 40.6 % 46.5 % 46.5 % 34.4 %
EBIT 1,329 6,745 3,685 3,685 3,279
Percent 23.3 % 32.2 % 37.1 % 37.1 % 23.4 %
Balance Sheet          
Total Assets 14,727 47,153 26,659 26,659 38,675
Total Liabilities 9,630 27,276 15,641 15,641 25,877
Shareholders Equity 5,097 19,877 11,018 11,018 12,798.0

Price history

Comments

No comments yet. Login to comment.