EN DE

Canadian National Railway Company (CNI) Fair Value & Analysis

Industrials · US · Market cap $76.5B

CN Canadian National Railway Company logo Canadian National Railway Company CNI · US
Price$126.40
Fair Value$92.63
Upside-26.7%
Quality73/100
Watch Canadian National Railway Company for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 27.2% net margin
Moderate debt · generates free cash flow
2.89% dividend yield
Mixed vs. peers (6/15)
Wide moat 90/100
Evidence: High Range $49.49 – $177.03 Share as image

Fair value as of: Jul 17, 2026

From 25 valuation models · updated 22 days ago

Share price +2.9% over the past month.

A solid business, but screening 27% overvalued on our models.

What matters now

  • A high-quality business (quality 73/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The model range is unusually wide ($49.49 to $177.03). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$130.58 $89.25 Fair Value $92.63 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range $89.25 – $130.58 · fair‑value band $49.49 – $177.03 · the $126.40 price screens above the $92.63 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Canadian National Railway Company (CNI) currently trades at $126.40, while our model-based Fair Value estimate is $92.63, implying the stock looks roughly 26.7% overvalued today. We read business quality at 73/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Canadian National Railway Company generated revenue of $17.3B at a net margin of 27.2%. Revenue declined 0.5% year over year. It earns a return on equity of 21.9%. Net debt stands at $21.5B. Fundamentals as of Jul 17, 2026

Our scenario range runs from $49.49 (bear case) to $177.03 (bull case); at $126.40, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 41% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -44% fair-value upside, at -27%, CNI screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $29.40 $55.96 $92.79 80
Residual Income $49.53 $63.40 $228.07 76
Rev-Margin DCF $19.06 $46.10 $75.85 74
All 25 models by family
DCF Models
FCF DCF $27.85 $56.89 $99.20 38
Owner Earnings $20.84 $46.54 $83.97 31
5Y Revenue Exit $19.06 $45.51 $78.22 39
5Y EBITDA Exit $66.18 $130.66 $204.06 41
5Y P/E Exit $54.72 $109.96 $166.05 38
10Y Revenue Exit $20.29 $44.75 $75.44 36
10Y EBITDA Exit $51.39 $102.79 $168.49 37
10Y P/E Exit $44.18 $88.68 $140.39 35
Earnings-Based
Graham-Dodd $52.87 $136.68 $178.09 54
PEG = 1.0 $25.80 $36.85 $47.91 46
EPV $46.24 $59.43 $70.97 59
Dividend Discount
Gordon GGM $33.39 $66.14 $110.15 70
DDM Multi-Stage $33.39 $51.19 $70.33 61
Multiples
P/E Multiple $116.62 $155.49 $194.37 63
P/S Multiple $53.44 $71.26 $89.07 58
P/B Multiple $79.93 $106.58 $133.22 55
EV/EBIT $113.61 $162.43 $211.26 53
EV/EBITDA $104.05 $149.68 $195.32 54
EV/Revenue $17.01 $38.39 $59.77 43
Asset-Based
NCAV (Graham) $17.76 $23.80 $35.53 50
Growth DCF
Growth DCF $29.40 $55.96 $92.79 80
Rev-Margin DCF $19.06 $46.10 $75.85 74
Economic Profit
Residual Income $49.53 $63.40 $228.07 76
ROIC Compounder $48.17 $67.83 $91.09 72
Growth Earnings
Growth-Adj P/E $91.15 $130.22 $169.29 68

Widest divergence: Growth Earnings ($130.22) versus Asset-Based ($23.80). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $17.3B
Revenue growth (YoY) -0.5%
Net margin 27.2%
Return on equity 21.9%
Free cash flow $3.4B FY2025
P/E ratio 23.6
More key figures
Operating margin 38.4%
EPS (TTM) $5.34
Dividend yield 2.9%
EPS growth (YoY) +1.1%
Net debt $21.5B FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 73/100

Of which business quality 61 · Market factors (momentum, volatility) 77

Profitability 54
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 68
Earnings quality: real cash, not paper profit
Fin. Strength 43
Balance sheet, leverage, solvency risk
Investment 58
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 74
Price trend over the last 3–12 months (market factor)
52W Momentum 86
Distance to the 52-week high (market factor)
Net Issuance 99
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Canadian National Railway Company, together with its subsidiaries, engages in the rail, intermodal, trucking, and related transportation businesses in Canada and the United States.

Full company description

Canadian National Railway Company, together with its subsidiaries, engages in the rail, intermodal, trucking, and related transportation businesses in Canada and the United States. The company provides rail services, which include equipment, customs brokerage, transloading and warehousing, business development, dimensional loads, and private railcar storage, less-than-truckload, and mexico services; intermodal services, such as temperature controlled multimodal, mobile transport trays, port partnerships, transloading and distribution, logistics parks, trucking, and supply chain services. It also offers connecting to rail, short lines, maps and network services. The company serves automotive, coal, fertilizers, temperature controlled cargo, forest products, dimensional, grain, metal and minerals, petroleum and chemicals, consumer goods, and third party logistics applications. Canadian National Railway Company was incorporated in 1919 and is headquartered in Montreal, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Canadian National Railway Company reported revenue of $17.3B in FY2025 versus $14.5B in FY2021, a compound +4.5%/yr. Reported net income was $4.7B in FY2025, compounding −0.9%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$17.3B
Latest YoY
+1.4%
Avg. growth/yr (3Y)
+0.4%
Avg. growth/yr (5Y)
+4.6%
Avg. growth/yr (30Y)
+5.0%
Revenue +4.5%/yr
FY21 $14.5B
FY22 $17.1B
FY23 $16.8B
FY24 $17.0B
FY25 $17.3B
Net income −0.9%/yr
FY21 $4.9B
FY22 $5.1B
FY23 $5.6B
FY24 $4.4B
FY25 $4.7B

CNI screens 27% overvalued. Compare with Union Pacific Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Canadian National Railway Company Fair Value". https://www.fairvalue-calculator.com/stock/CNI

Peer Group

Railroads · 109 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 73 · Top 25%
Fair Value upside −27% · Below median
Return on equity (TTM) 22% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 27% · Top 25%
Operating margin (TTM) 38% · Top 25%
Revenue growth -1% · Below median
Dividend yield (TTM) 2.9% · Above median
Debt / equity 0.94× · Higher than 75% of peers

Valuation Multiples vs Railroads median · lower = cheaper

P/E (TTM) 23.6× · Pricier than median
P/B 3.55× · Pricier than 75% of peers
P/S (TTM) 4.43× · Pricier than 75% of peers
P/FCF 22.6× · Pricier than 75% of peers
EV/EBITDA 10.7× · Pricier than median
PEG 2.94× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 27
FUTURE 0 · sector 20
PAST 87 · sector 31
HEALTH 53 · sector 88
DIVIDEND 58 · sector 41

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Railroads stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Union Pacific Corporation UNP $301.75 $144.60 -52%
CSX Corporation CSX $49.41 $12.85 -74%
Canadian Pacific Kansas City Limited CP $92.91 $35.00 -62%
Norfolk Southern Corporation NSC $327.47 $117.90 -64%
Westinghouse Air Brake Technologies Corporation WAB $259.71 $144.80 -44%
Beijing-Shanghai High-Speed Railway Co 601816 ¥4.82 ¥5.65 +17%
CRRC Corporation 601766 ¥5.65 ¥9.53 +69%
Daqin Railway Co 601006 ¥4.85 ¥6.24 +29%
Hyundai Rotem Company 064350 167,700 KRW 125,182 KRW -25%
Getlink SE GET €18.51 €10.42 -44%

Compare Canadian National Railway Company with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Canadian National Railway Company (CNI) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of $92.63 versus a price of $126.40, about −27% (overvalued).
What is the fair value of CNI?
Our model-based fair value for Canadian National Railway Company is $92.63 (as of Jul 17, 2026), built from audited fundamentals. The current price is $126.40.
What is the quality score of CNI?
Canadian National Railway Company has a Quality Score of 73/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Canadian National Railway Company (CNI)?
Canadian National Railway Company reported trailing-twelve-month revenue of about $17.3B (latest available figure, as of Jul 17, 2026).
What is the net profit margin of CNI?
The net profit margin of Canadian National Railway Company is about 27.2%, meaning it keeps roughly 27.2% of revenue as net income. Based on the latest reported figures.
Does Canadian National Railway Company pay a dividend?
Canadian National Railway Company currently shows a dividend yield of about 3.00% relative to its recent price (as of Jul 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Canadian National Railway Company and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.