investorscraft@gmail.com

Intrinsic Value of Canadian Pacific Railway Limited (CP)

Previous Close$81.70
Intrinsic Value
Upside potential
Previous Close
$81.70

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 Pacific Railway Limited (CP) operates as a Class I railroad in North America, providing freight transportation services across Canada and the U.S. The company’s core revenue model is driven by hauling bulk commodities, intermodal containers, and finished goods, leveraging its extensive rail network spanning over 12,500 miles. CP serves key industries such as agriculture, energy, chemicals, and automotive, benefiting from long-term contracts and stable demand. Its strategic acquisitions, including the Kansas City Southern merger, enhance its competitive positioning in cross-border trade, particularly between Canada, the U.S., and Mexico. The company’s market strength lies in its operational efficiency, geographic reach, and ability to capitalize on trade corridors, making it a critical player in North American logistics. CP’s diversified customer base and focus on precision scheduled railroading (PSR) further solidify its industry leadership, enabling consistent margin expansion and service reliability.

Revenue Profitability And Efficiency

CP reported revenue of $14.55 billion for FY 2024, with net income reaching $3.72 billion, reflecting robust operational execution. Diluted EPS stood at $3.98, supported by disciplined cost management and pricing power. Operating cash flow of $5.27 billion underscores strong cash generation, while capital expenditures of $2.86 billion highlight ongoing investments in network efficiency and capacity expansion. The company’s operating ratio remains competitive, driven by PSR initiatives.

Earnings Power And Capital Efficiency

CP demonstrates strong earnings power, with net income margins exceeding 25%, reflecting its ability to convert revenue into profits efficiently. The company’s capital efficiency is evident in its high return on invested capital (ROIC), supported by asset utilization and strategic investments. Free cash flow generation, after capex, provides flexibility for debt reduction and shareholder returns, reinforcing its financial discipline.

Balance Sheet And Financial Health

CP’s balance sheet shows $739 million in cash and equivalents against total debt of $22.62 billion, reflecting leverage from the Kansas City Southern acquisition. The company maintains investment-grade credit ratings, with manageable debt maturities and ample liquidity. Its ability to service debt is supported by strong cash flows, though leverage remains elevated post-merger.

Growth Trends And Dividend Policy

CP’s growth is fueled by cross-border trade expansion and operational synergies from recent mergers. The company pays a dividend of $0.76 per share, with a conservative payout ratio, allowing for reinvestment in growth initiatives. Volume growth in intermodal and bulk commodities is expected to drive top-line expansion, supported by macroeconomic trends.

Valuation And Market Expectations

CP trades at a premium valuation, reflecting its market leadership and growth prospects. Investors anticipate margin improvement and revenue synergies from the KCS integration, though execution risks remain. The stock’s performance is closely tied to North American trade dynamics and operational efficiency gains.

Strategic Advantages And Outlook

CP’s strategic advantages include its unique North American footprint, PSR-driven efficiency, and exposure to high-growth trade routes. The outlook remains positive, with opportunities from nearshoring and supply chain diversification. Risks include regulatory scrutiny and economic cyclicality, but CP’s competitive positioning supports long-term value creation.

Sources

Company 10-K, 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