Previous Close | $105.20 |
Intrinsic Value | $15.28 |
Upside potential | -85% |
Data is not available at this time.
Canadian National Railway Company (CNI) operates as a Class I freight railroad, serving a vast North American network spanning Canada and the U.S. Midwest. The company generates revenue primarily through transporting a diversified mix of goods, including intermodal containers, petroleum and chemicals, grain and fertilizers, forest products, and metals. CNI’s integrated rail system connects three coasts—Atlantic, Pacific, and Gulf of Mexico—providing critical logistics infrastructure for industrial and consumer supply chains. The company’s market position is strengthened by its strategic routes, which offer competitive transit times and cost efficiencies for shippers. CNI competes with other major railroads and trucking fleets but maintains an advantage through its asset-light, high-utilization operating model. Its focus on precision scheduled railroading (PSR) enhances service reliability and cost discipline, reinforcing its reputation as a low-cost operator in the industry. The company’s ability to adapt to fluctuating demand across economic cycles underscores its resilience in the transportation sector.
CNI reported FY 2024 revenue of $17.05 billion, with net income of $4.45 billion, reflecting a robust operating margin. Diluted EPS stood at $7.01, supported by disciplined cost management and pricing power. Operating cash flow reached $6.7 billion, demonstrating strong cash conversion efficiency. Capital expenditures of $3.55 billion indicate continued investment in network capacity and maintenance, ensuring long-term operational reliability.
The company’s earnings power is underscored by its ability to generate high returns on invested capital, driven by efficient asset utilization and pricing leverage. CNI’s operating cash flow comfortably covers capital expenditures and dividends, highlighting its ability to self-fund growth while maintaining financial flexibility. The balance between reinvestment and shareholder returns reflects prudent capital allocation.
CNI maintains a solid balance sheet with $389 million in cash and equivalents, though total debt stands at $21.37 billion, reflecting its capital-intensive operations. The company’s leverage is manageable given its stable cash flows and strong credit profile. Liquidity remains adequate to meet near-term obligations and fund strategic initiatives without undue financial strain.
CNI has demonstrated consistent revenue growth, supported by volume increases and pricing adjustments. The company’s dividend policy is shareholder-friendly, with a dividend per share of $3.37, reflecting a commitment to returning capital. Future growth is expected to be driven by intermodal expansion, efficiency gains, and strategic acquisitions, though macroeconomic conditions may influence near-term performance.
The market values CNI based on its stable cash flows, competitive positioning, and long-term growth prospects. Current valuation multiples reflect investor confidence in its ability to sustain profitability and navigate industry cyclicality. Expectations are anchored on continued operational efficiency improvements and moderate top-line expansion.
CNI’s strategic advantages include its extensive network, operational efficiency, and strong customer relationships. The outlook remains positive, supported by secular demand for rail freight and the company’s ability to capitalize on supply chain trends. Risks include regulatory changes, fuel price volatility, and economic downturns, but CNI’s diversified revenue base and cost discipline position it well for sustained performance.
Company 10-K filings, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |