investorscraft@gmail.com

Intrinsic Value of Canadian National Railway Company (CNI)

Previous Close$105.20
Intrinsic Value
Upside potential
Previous Close
$105.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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