Valuation Canadian Pacific Kansas City Limited

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2025-07-18 EDT			5-day change	1st Jan Change
106.35 ^CAD	-3.57%		-4.78%	+2.18%

07-18	TSX drops as industrial shares slide, wraps up week higher	RE
07-18	Toronto Stocks Pull Back From Record; Set to Finish Week Higher	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	59,303	84,573	93,896	97,700	97,143	98,954	-	-
Change	-	42.61%	11.02%	4.05%	-0.57%	1.86%	-	-
Enterprise Value (EV) ¹	68,927	104,631	113,096	119,730	119,027	121,319	120,918	121,225
Change	-	51.8%	8.09%	5.87%	-0.59%	1.93%	-0.33%	0.25%
P/E ratio	24.6x	21.8x	26.8x	24.9x	26.2x	23.4x	19.9x	18x
PBR	8.17x	1.83x	2.41x	2.36x	2.03x	1.96x	1.84x	1.75x
PEG	-	1.3x	-2.73x	2.1x	-4.8x	1.6x	1.1x	1.7x
Capitalization / Revenue	7.69x	10.6x	10.7x	7.78x	6.68x	6.38x	5.99x	5.62x
EV / Revenue	8.94x	13.1x	12.8x	9.54x	8.18x	7.82x	7.32x	6.88x
EV / EBITDA	16.9x	26x	26.6x	18.6x	15.8x	15.2x	13.8x	12.6x
EV / EBIT	20.8x	32.6x	33.2x	24.5x	21.1x	19.6x	17.4x	15.8x
EV / FCF	60.9x	48.5x	43.8x	71.7x	48.7x	37.5x	31.1x	26.7x
FCF Yield	1.64%	2.06%	2.29%	1.39%	2.05%	2.67%	3.22%	3.75%
Dividend per Share ²	0.712	0.76	0.76	0.76	0.76	0.8407	0.9427	0.9738
Rate of return	0.81%	0.84%	0.75%	0.72%	0.73%	0.79%	0.89%	0.92%
EPS ²	3.594	4.18	3.77	4.21	3.98	4.545	5.338	5.909
Distribution rate	19.8%	18.2%	20.2%	18.1%	19.1%	18.5%	17.7%	16.5%
Net sales ¹	7,710	7,995	8,814	12,555	14,546	15,509	16,515	17,622
EBITDA ¹	4,090	4,017	4,256	6,425	7,543	7,974	8,757	9,627
EBIT ¹	3,311	3,206	3,403	4,882	5,643	6,204	6,932	7,656
Net income ¹	2,444	2,852	3,517	3,927	3,718	4,226	4,860	5,217
Net Debt ¹	9,624	20,058	19,200	22,030	21,884	22,365	21,964	22,271
Reference price ²	88.31	90.98	100.95	104.84	104.08	106.35	106.35	106.35
Nbr of stocks (in thousands)	671,558	929,573	930,124	931,895	933,345	930,456	-	-
Announcement Date	1/27/21	1/27/22	1/31/23	1/30/24	1/29/25	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CANADIAN PACIFIC KANSAS CITY LIMITED	23.4x	7.82x	15.21x	0.79%	72.11B
CANADIAN NATIONAL RAILWAY COMPANY	17.74x	6.07x	12.15x	2.61%	62.57B
XPO, INC.	39.89x	2.28x	14.53x	-.--%	15.27B
C.H. ROBINSON WORLDWIDE, INC.	20.94x	0.75x	14.1x	2.58%	11.57B
U-HAUL HOLDING COMPANY	23.91x	2.08x	7.51x	-	11B
AYVENS	8.49x	2.03x	35.63x	5.64%	9.01B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	37.99x	1.25x	8.02x	1.57%	7.24B
RYDER SYSTEM, INC.	14.28x	1.14x	5.07x	1.94%	7.02B
RUMO S.A.	14.96x	3.26x	5.78x	2.99%	5.53B
Average	22.40x	2.96x	13.11x	2.26%	22.37B
Weighted average by Cap.	22.09x	5.28x	13.77x	1.8%