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

$118.06

Today's Fair Value

$114.88 -2.69%

Margin of Safety

-2.77%

Projected Value (5Y)

$185.02 +56.72%

Dividends Paid (5Y)

$16.08

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: 10.36% | CAGR (5y): 6.39%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 15.48x)

Discount Rate