investorscraft@gmail.com

Intrinsic ValueKansas City Southern (0JQ4.L)

Previous Close£109.40
Intrinsic Value
Upside potential
Previous Close
£109.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kansas City Southern operates as a key player in North American rail transportation, specializing in cross-border freight services between the U.S. and Mexico. Its strategic rail network spans approximately 7,100 route miles, connecting the industrial and agricultural hubs of the U.S. Midwest and Southeast with critical Mexican ports like Lazaro Cardenas and Gulf Coast terminals. The company’s revenue is driven by diversified freight segments, including chemicals, petroleum, automotive, and intermodal shipments, leveraging its unique north-south corridor efficiency. Kansas City Southern holds a competitive edge due to its exclusive rail access to high-growth Mexican industrial markets and U.S. border crossings, positioning it as a vital link in North American supply chains. Its acquisition by Canadian Pacific Railway Limited in 2021 further consolidates its market presence, enhancing operational synergies and long-term scalability in continental freight logistics.

Revenue Profitability And Efficiency

In FY 2022, Kansas City Southern reported revenue of $36.3 billion, though net income reflected a significant loss of $21.3 billion, primarily due to acquisition-related costs and integration expenses. Operating cash flow stood at $7.6 billion, indicating robust core operational performance. Capital expenditures of $8.1 billion suggest heavy reinvestment in network infrastructure, aligning with post-merger expansion plans.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$3.94 underscores short-term earnings pressure from merger activities. However, its asset-light rail model and strategic route ownership historically support high capital efficiency, with revenue per route mile benefiting from cross-border trade flows and intermodal demand.

Balance Sheet And Financial Health

Kansas City Southern’s balance sheet shows $31.8 billion in cash and equivalents, providing liquidity for integration and debt management. Notably, reported total debt was zero, likely due to post-acquisition restructuring under Canadian Pacific’s umbrella. The absence of leverage post-merger suggests a conservative financial stance.

Growth Trends And Dividend Policy

The company paid a dividend of $3.72 per share in FY 2022, reflecting a commitment to shareholder returns despite transitional challenges. Growth prospects are tied to North American trade volume recovery and synergies from the Canadian Pacific merger, though near-term volatility may persist.

Valuation And Market Expectations

Market expectations likely factor in long-term integration benefits, with the merger creating a transcontinental rail network. The beta of 1.10 indicates moderate sensitivity to broader market movements, reflecting the industrial sector’s cyclicality.

Strategic Advantages And Outlook

Kansas City Southern’s strategic value lies in its irreplaceable rail corridors and cross-border capabilities. The combined entity with Canadian Pacific is poised to capitalize on nearshoring trends and U.S.-Mexico trade growth, though execution risks and regulatory scrutiny remain key monitorables.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount