
Canadian Pacific Railway Ltd
NYSE:CP

Intrinsic Value
The intrinsic value of one
CP
stock under the Base Case scenario is
88.79
USD.
Compared to the current market price of 74.53 USD,
Canadian Pacific Railway Ltd
is
Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Canadian Pacific Railway Ltd
Fundamental Analysis

Despite management’s optimism on the Kansas City Southern integration, any missteps in combining cross-border operations could lead to higher-than-anticipated costs and weaker synergies, putting pressure on long-term profitability.
The acquisition of Kansas City Southern provides a unique single-line network spanning Canada through the U.S. into Mexico, potentially unlocking expansive new freight corridors and revenue growth opportunities.

Revenue & Expenses Breakdown
Canadian Pacific Railway Ltd
Balance Sheet Decomposition
Canadian Pacific Railway Ltd
Current Assets | 3.4B |
Cash & Short-Term Investments | 739m |
Receivables | 2B |
Other Current Assets | 677m |
Non-Current Assets | 84.4B |
Long-Term Investments | 586m |
PP&E | 56B |
Intangibles | 22.5B |
Other Non-Current Assets | 5.3B |
Free Cash Flow Analysis
Canadian Pacific Railway Ltd
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Canadian Pacific Railway Ltd
Revenue
|
14.5B
CAD
|
Cost of Revenue
|
-2.2B
CAD
|
Gross Profit
|
12.3B
CAD
|
Operating Expenses
|
-7B
CAD
|
Operating Income
|
5.3B
CAD
|
Other Expenses
|
-1.6B
CAD
|
Net Income
|
3.7B
CAD
|
CP Profitability Score
Profitability Due Diligence
Canadian Pacific Railway Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Canadian Pacific Railway Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
CP Solvency Score
Solvency Due Diligence
Canadian Pacific Railway Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Score
Canadian Pacific Railway Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CP Price Targets Summary
Canadian Pacific Railway Ltd
According to Wall Street analysts, the average 1-year price target for
CP
is 90.18 USD
with a low forecast of 70.22 USD and a high forecast of 100.74 USD.
Dividends
Current shareholder yield for CP is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CP
stock under the Base Case scenario is
88.79
USD.
Compared to the current market price of 74.53 USD,
Canadian Pacific Railway Ltd
is
Undervalued by 16%.