AlphaMadera's AlphaVal page computes Canadian Pacific Kansas City Ltd.'s fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it to the current market price to flag CP as undervalued, fairly valued, or overvalued.

What is Canadian Pacific Kansas City Ltd.'s fair value?

Fair value for CP is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value CP?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from CP's most recent reported fundamentals.

CP - Canadian Pacific Kansas City Ltd.

Price: -- -- | CONSENSUS: Buy DETAILS | PRICE TARGET: $108.80 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 65% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Moderate

Trading 27.8% above fair value

Current Price $92.36

Bear Case $57.84 37.4% downside ($57.84 - $92.36) / $92.36 = -37.4% $3.38 × 13x P/E

Fair Value $72.29 21.7% downside ($72.29 - $92.36) / $92.36 = -21.7% $3.38 × 17x P/E

Bull Case $86.75 6.1% downside ($86.75 - $92.36) / $92.36 = -6.1% $3.38 × 20x P/E

Adjust Assumptions

P/E Multiple

16.8x

Adjusted EPS

3.38$

Key Value Driver

Normalized P/E multiple (17x base case)

Implied Market Multiple 27.4x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $108.80 from 43 analysts, using a 30% weight on analyst consensus. That produces an estimated intrinsic value of $72.29 per share.

Warnings

ℹ Dividend-based valuation: $13.04 (below our primary estimate by 77%). Large gaps may signal the dividend doesn't reflect full earning power.

ℹ Wall Street's average price target is $108.80 (from 43 analysts). Our estimate is 48% below the consensus -- consider that gap carefully.

ℹ Financial statements were converted from CAD into USD using USDCAD at 0.7095 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