TO · CP.TO
Canadian Pacific Kansas City Ltd.
- Sector
- Industrials · Railroads
- Headquarters
- Calgary, AB T2C 4X9
- Website
- cpkcr.com
Price · as of 2025-12-31
$117.16
Market cap 107.6B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $50.25 | -57.11% |
| Intrinsic Value(DCF) | $50.51 | -56.89% |
| Graham-Dodd Method(GD) | $59.64 | -49.1% |
| Graham Formula(GF) | $52.31 | -55.35% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $13.20 | $18.46 | $1.21 | $5.25 | $8.04 |
| 2012 | $23.14 | $22.19 | $0.83 | $4.69 | $9.97 |
| 2013 | $31.21 | $26.52 | $1.03 | $8.76 | $15.41 |
| 2014 | $42.86 | $33.17 | $13.25 | $10.61 | $26.96 |
| 2015 | $31.93 | $28.70 | $19.03 | $9.98 | $16.03 |
| 2016 | $36.89 | $30.40 | $13.57 | $11.50 | $2.66 |
| 2017 | $43.21 | $30.34 | $11.03 | $18.69 | $43.20 |
| 2018 | $51.85 | $33.49 | $12.77 | $15.36 | $52.50 |
| 2019 | $62.79 | $39.85 | $11.72 | $18.58 | $50.78 |
| 2020 | $89.50 | $49.04 | $1.43 | $18.02 | $25.88 |
| 2021 | $95.94 | $41.35 | $12.99 | $59.08 | $48.56 |
| 2022 | $98.92 | $43.95 | $3.06 | $48.95 | $67.64 |
| 2023 | $119.25 | $58.74 | $0.00 | $35.21 | $205.30 |
| 2024 | $110.65 | $58.15 | $0.38 | $39.12 | $92.62 |
| 2025 | $122.23 | $50.25 | $0.97 | $59.64 | $52.31 |
AI valuation
Our deep-learning model estimates Canadian Pacific Kansas City Ltd.'s (CP.TO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $50.25
- Current price
- $117.16
- AI upside
- -57.11%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$50.51
-56.89% upside
Graham-Dodd
$59.64
-49.1% upside
Graham Formula
$52.31
-55.35% upside
About Canadian Pacific Kansas City Ltd.
Canadian Pacific Kansas City Ltd. engages in the provision of rail freight transportation services. It offers rail services linking Canada, the United States and Mexico. The company was founded on June 22, 2001, and is headquartered in Calgary, Canada.
- CEO
- Keith E. Creel
- Employees
- 19.99K
- Beta
- 1.09
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($50.51 ÷ $117.16) − 1 = -56.89% (DCF, example).