Industrials / RailroadsToronto
$165.14
+1.89 (+1.16%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $3.4B · quality 71.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
42/100
C
Piotroski
7/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$100.2B
P/E
21.8x
↑EV/EBITDA
13.6x
↑ROE
21.9%
↑Gross Margin
42.4%
↑Debt/Equity
1.00
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+0.4%
FCF CAGR
-4.7%
FCF margin
19.6%
FCF / Net income
0.72x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.30B · net income $4.72B · FCF $3.39B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $17.30B | $17.30B | $17.05B | $16.83B | $17.11B |
| Net Income | $4.72B | $4.72B | $4.45B | $5.63B | $5.12B |
| EBITDA | $9.12B | $9.12B | $8.63B | $9.03B | $9.04B |
| EPS | 7.57 | 7.57 | 7.01 | 8.53 | 7.44 |
| Gross Margin | 42.4% | 42.4% | 40.9% | 42.5% | 43.2% |
| Operating Margin | 38.1% | 38.1% | 37.1% | 39.2% | 40.0% |
| Net Margin | 27.3% | 27.3% | 26.1% | 33.4% | 29.9% |
| Balance Sheet | |||||
| Debt/Equity | 1.00 | 1.00 | 1.02 | 0.94 | 0.74 |
| Current Ratio | 0.67 | 0.67 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.39B | $3.39B | $3.15B | $3.78B | $3.92B |
| Returns | |||||
| ROE | 21.9% | 21.9% | 21.1% | 28.0% | 23.9% |
| Valuation | |||||
| P/E | 21.76 | 21.76 | 21.14 | 19.72 | 22.10 |
| EV/EBITDA | 13.63 | 13.63 | 13.32 | 14.32 | 14.24 |
| P/B | 4.78 | 4.78 | 4.47 | 5.51 | 5.29 |
| Growth & Yield | |||||
| Revenue Growth | 1.5% | 1.5% | 1.3% | -1.6% | — |
| EPS Growth | 8.0% | 8.0% | -17.8% | 14.7% | — |
| Dividend Yield | 2.2% | 2.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
24.6%
EPS terminal req.
$14.65
Spread vs growth
-16.6%
5Y implied EPS CAGR
18.6%
EPS terminal req.
$17.73
Spread vs growth
-10.6%
10Y implied EPS CAGR
14.2%
EPS terminal req.
$28.56
Spread vs growth
-6.2%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+16.7%
Start / end P/E
20.6x → 21.8x
EPS bridge
7.01 → 7.57
Residual
+0.5%
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.