Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · View financials
Decision snapshot: CNI stock price vs PNW: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at PNW's multiple
Needs EPS (TTM), PNW P/E.
Implied fair value · at CNI's multiple
Needs CNI P/E.
Metric by metric
Live quote
Price unavailable
Where each company leads, and how wide the gap is.
Higher is better
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: CNI Latest annual filing · PNW FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
CANADIAN NATIONAL RAILWAY CO · implied price per share
Cash flow and years must be positive.
PINNACLE WEST CAPITAL CORP · implied price per share
Bear
$23.15
Base
$27.24
Bull
$31.32
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
—
1.39x
Net debt / EBITDA
Leverage against operating earnings
—
6.07x
Cash and equivalents
Liquid reserves on the balance sheet
—
$6.60M
Total debt
Interest-bearing obligations outstanding
—
$9.81B
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
UNION PACIFIC CORP
CNI vs UNP
CSX CORP
CNI vs CSX
NORFOLK SOUTHERN CORP
CNI vs NSC
CANADIAN PACIFIC KANSAS CITY LTD/CN
CNI vs CP
AES CORP
CNI vs AES
Duke Energy CORP
CNI vs DUK
DOMINION ENERGY, INC
CNI vs D
AMERICAN ELECTRIC POWER CO INC
CNI vs AEP
EXELON CORP
CNI vs EXC
SEMPRA
CNI vs SRE
Live quote
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
