AlphaMadera's AlphaVal page classifies Canadian National Railway Company as a Stable Earnings Power business and values it using P/Adj-EPS × Normalized Multiple, then compares the result to the current market price to flag CNI as undervalued, fairly valued, or overvalued.

What is Canadian National Railway Company's fair value?

Fair value for CNI comes from a P/Adj-EPS × Normalized Multiple model -- the approach AlphaVal selected for this company's Stable Earnings Power classification. The live AlphaVal page shows bear, base, and bull scenarios alongside the key assumption behind each.

How does AlphaMadera value CNI?

AlphaVal routes each company to one of ten valuation archetypes based on its business model. CNI was classified as Stable Earnings Power and is valued using P/Adj-EPS × Normalized Multiple, built from CNI's most recent reported fundamentals.

CNI - Canadian National Railway Company

Price: -- -- | CONSENSUS: Hold DETAILS | PRICE TARGET: $131.75 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 65% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong

Trading 53.0% above fair value

Current Price $123.51

Bear Case $64.57 47.7% downside ($64.57 - $123.51) / $123.51 = -47.7% $5.38 × 12x P/E

Fair Value $80.71 34.7% downside ($80.71 - $123.51) / $123.51 = -34.7% $5.38 × 15x P/E

Bull Case $96.85 21.6% downside ($96.85 - $123.51) / $123.51 = -21.6% $5.38 × 18x P/E

Adjust Assumptions

P/E Multiple

15.0x

Adjusted EPS

5.38$

Key Value Driver

Normalized P/E multiple (15x base case)

Terminal Value % of EV

Implied Market Multiple 23.0x

Market is pricing in (growth)

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $5.38, the base-case value is $80.71 per share. DDM cross-check: $62.42.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (51 analysts) $131.75

Analyst Range $124.00 – $143.00

Divergence from AlphaVal 39%

Warnings

ℹ Dividend-based valuation: $62.42 (below our primary estimate by 23%). Large gaps may signal the dividend doesn't reflect full earning power.

ℹ Wall Street's average price target is $131.75 (from 51 analysts). Our estimate is 39% below the consensus -- consider that gap carefully.

ℹ Financial statements were converted from CAD into USD using USDCAD at 0.7117 USD per CAD.

Key Risks

Growth DCF inappropriate — terminal value assumptions dominate
EV/EBITDA misleading for regulated businesses where capex is mandated
Regulatory risk is a fat tail not visible in normal multiples