Edwyn

Edwyn Search SEC Edgar companies...⌘K

Investing IdeasCompare Stocks

NVDA TSLA AAPL

Overview

ValuationValuation Calculator Relative Valuation Intrinsic Value (DCF)

FinancialsIncome Statement Balance Sheet Cash Flow

Explore Demo

Relative Valuation

CNI Relative Valuation

Compare public peers against market pricing to see what the current peer set implies for fair value.

Adjust Assumptions

Peer Assumption Controls

Adjust the usable peer mix to instantly see how different valuation multiples impact the blended fair value.

Peer-Implied Fair Value

—

Blended value per share

Weighting Mixer

EV / EBITDA

N/A

Price / Sales

N/A

Price / Earnings

N/A

No active valuation methods available.

Value Contribution Breakdown

Equal-Weight Baseline

—

This represents the simple average of all usable peer methods before your custom weighting adjustments are applied.

Intrinsic Cross-Check

Underwrite Your Own Assumptions

Move beyond relative peer pricing. Use intrinsic valuation when you want to underwrite precise cash-flow forecasts, discount rates, and complex scenario ranges.

Open Intrinsic Model

Spreadsheet Data

Underlying Peer Data

Audit the saved peer set and the method inputs behind the blended fair value.

Peer data table

Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.

Peer	Price	Market Cap	Enterprise Value	Revenue	EBITDA

Adjust Assumptions

Peer Assumption Controls

Adjust the usable peer mix to instantly see how different valuation multiples impact the blended fair value.

Peer-Implied Fair Value

—

Blended value per share

Weighting Mixer

EV / EBITDA

N/A

Price / Sales

N/A

Price / Earnings

N/A

No active valuation methods available.

Value Contribution Breakdown

Equal-Weight Baseline

—

This represents the simple average of all usable peer methods before your custom weighting adjustments are applied.

Intrinsic Cross-Check

Underwrite Your Own Assumptions

Move beyond relative peer pricing. Use intrinsic valuation when you want to underwrite precise cash-flow forecasts, discount rates, and complex scenario ranges.

Open Intrinsic Model

Spreadsheet Data

Underlying Peer Data

Audit the saved peer set and the method inputs behind the blended fair value.

Peer data table

Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.

Peer	Price	Market Cap	Enterprise Value	Revenue	EBITDA

Weighted Averages

See which peer averages feed the weighted fair value and which methods are excluded.

Method	Type	Avg. Multiple	Coverage	Implied Equity Value	Fair Value / Share	Status
EV / EBITDA EVExcluded	Enterprise Multiple	11.75x	4/4	$0.00	—	Target fundamentals do not produce a usable positive equity value.
Price / Sales PSExcluded	Equity Multiple	6.53x	4/4	$0.00	—	Target fundamentals do not produce a usable positive equity value.
Price / Earnings PEExcluded	Equity Multiple	26.79x	4/4	$0.00	—	Target fundamentals do not produce a usable positive equity value.

Peer data table

Open the saved peer table used to audit the fair value view.

Peer	Price	Market Cap	Enterprise Value	Revenue	EBITDA	Net Income	P/E	P/S	EV/EBITDA
UN UNP UNION PACIFIC CORP FY ended Jan 30, 2026	$307.41	$182.62B	$160.41B	$24.51B	$12.97B	$7.14B	25.66x	7.45x	11.23x
CS CSX CSX CORP FY ended Jan 31, 2026	$51.28	$94.99B	$86.98B	$14.09B	$4.41B	$2.89B	33.30x	6.74x	16.48x
NS NSC NORFOLK SOUTHERN CORP FY ended Jan 31, 2026	$348.68	$78.32B	$61.96B	$12.18B	$5.87B	$2.87B	27.35x	6.43x	9.35x
CP CP CANADIAN PACIFIC KANSAS CITY LTD/CN FY ended Feb 25, 2026	$94.12	$82.74B	$68.31B	$15.08B	$6.02B	$4.14B	20.87x	5.49x	9.87x

Weighted Averages

Open the peer-average inputs behind the weighted result.

Method	Type	Avg. Multiple	Coverage	Implied Equity Value	Fair Value / Share	Status
EV / EBITDA EVExcluded	Enterprise Multiple	11.75x	4/4	$0.00	—	Target fundamentals do not produce a usable positive equity value.
Price / Sales PSExcluded	Equity Multiple	6.53x	4/4	$0.00	—	Target fundamentals do not produce a usable positive equity value.
Price / Earnings PEExcluded	Equity Multiple	26.79x	4/4	$0.00	—	Target fundamentals do not produce a usable positive equity value.