Intrinsic value of Genesee&Wyoming Cl A - GWR

Previous Close

$87.93

  Intrinsic Value

$51.15

stock screener

  Rating & Target

sell

-42%

Previous close

$87.93

 
Intrinsic value

$51.15

 
Up/down potential

-42%

 
Rating

sell

We calculate the intrinsic value of GWR stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Shares outstanding, mln

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  0.10
  10.30
  9.77
  9.29
  8.86
  8.48
  8.13
  7.82
  7.53
  7.28
  7.05
  6.85
  6.66
  6.50
  6.35
  6.21
  6.09
  5.98
  5.88
  5.80
  5.72
  5.64
  5.58
  5.52
  5.47
  5.42
  5.38
  5.34
  5.31
  5.28
  5.25
Revenue, $m
  2,002
  2,435
  2,673
  2,922
  3,181
  3,450
  3,731
  4,023
  4,326
  4,641
  4,968
  5,308
  5,662
  6,030
  6,412
  6,811
  7,226
  7,658
  8,108
  8,578
  9,069
  9,581
  10,115
  10,674
  11,258
  11,868
  12,507
  13,175
  13,874
  14,606
  15,373
Variable operating expenses, $m
 
  1,124
  1,207
  1,294
  1,384
  1,478
  1,576
  1,678
  1,784
  1,894
  2,008
  1,854
  1,977
  2,106
  2,239
  2,378
  2,523
  2,674
  2,832
  2,996
  3,167
  3,346
  3,532
  3,728
  3,931
  4,145
  4,368
  4,601
  4,845
  5,101
  5,369
Fixed operating expenses, $m
 
  800
  818
  836
  854
  873
  892
  912
  932
  952
  973
  995
  1,017
  1,039
  1,062
  1,085
  1,109
  1,134
  1,158
  1,184
  1,210
  1,237
  1,264
  1,292
  1,320
  1,349
  1,379
  1,409
  1,440
  1,472
  1,504
Total operating expenses, $m
  1,712
  1,924
  2,025
  2,130
  2,238
  2,351
  2,468
  2,590
  2,716
  2,846
  2,981
  2,849
  2,994
  3,145
  3,301
  3,463
  3,632
  3,808
  3,990
  4,180
  4,377
  4,583
  4,796
  5,020
  5,251
  5,494
  5,747
  6,010
  6,285
  6,573
  6,873
Operating income, $m
  290
  511
  649
  792
  942
  1,099
  1,262
  1,433
  1,610
  1,794
  1,986
  2,460
  2,668
  2,885
  3,111
  3,347
  3,593
  3,850
  4,118
  4,399
  4,692
  4,998
  5,319
  5,655
  6,006
  6,374
  6,760
  7,165
  7,589
  8,034
  8,500
EBITDA, $m
  495
  1,584
  1,799
  2,024
  2,259
  2,505
  2,760
  3,026
  3,302
  3,590
  3,890
  4,201
  4,526
  4,863
  5,215
  5,582
  5,964
  6,363
  6,779
  7,213
  7,667
  8,142
  8,638
  9,157
  9,700
  10,268
  10,864
  11,487
  12,141
  12,826
  13,544
Interest expense (income), $m
  66
  126
  151
  177
  204
  232
  261
  292
  324
  357
  391
  427
  464
  502
  542
  584
  628
  673
  720
  769
  820
  874
  929
  988
  1,049
  1,112
  1,179
  1,248
  1,321
  1,397
  1,477
Earnings before tax, $m
  215
  386
  498
  616
  739
  867
  1,001
  1,141
  1,286
  1,438
  1,595
  2,033
  2,204
  2,383
  2,569
  2,763
  2,966
  3,177
  3,399
  3,630
  3,872
  4,125
  4,390
  4,667
  4,958
  5,262
  5,582
  5,916
  6,268
  6,636
  7,023
Tax expense, $m
  74
  104
  134
  166
  199
  234
  270
  308
  347
  388
  431
  549
  595
  643
  694
  746
  801
  858
  918
  980
  1,045
  1,114
  1,185
  1,260
  1,339
  1,421
  1,507
  1,597
  1,692
  1,792
  1,896
Net income, $m
  141
  281
  364
  449
  539
  633
  731
  833
  939
  1,049
  1,165
  1,484
  1,609
  1,739
  1,875
  2,017
  2,165
  2,319
  2,481
  2,650
  2,826
  3,011
  3,204
  3,407
  3,619
  3,841
  4,075
  4,319
  4,575
  4,845
  5,127

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  32
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  7,635
  8,856
  9,721
  10,625
  11,566
  12,547
  13,567
  14,628
  15,730
  16,875
  18,065
  19,302
  20,589
  21,926
  23,318
  24,766
  26,275
  27,847
  29,485
  31,194
  32,977
  34,839
  36,783
  38,814
  40,937
  43,157
  45,479
  47,908
  50,451
  53,114
  55,902
Adjusted assets (=assets-cash), $m
  7,603
  8,856
  9,721
  10,625
  11,566
  12,547
  13,567
  14,628
  15,730
  16,875
  18,065
  19,302
  20,589
  21,926
  23,318
  24,766
  26,275
  27,847
  29,485
  31,194
  32,977
  34,839
  36,783
  38,814
  40,937
  43,157
  45,479
  47,908
  50,451
  53,114
  55,902
Revenue / Adjusted assets
  0.263
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
  0.275
Average production assets, $m
  3,553
  7,991
  8,771
  9,586
  10,436
  11,321
  12,241
  13,198
  14,193
  15,226
  16,300
  17,416
  18,577
  19,783
  21,039
  22,346
  23,707
  25,126
  26,604
  28,146
  29,755
  31,434
  33,188
  35,021
  36,936
  38,939
  41,034
  43,226
  45,521
  47,923
  50,439
Working capital, $m
  6
  -217
  -238
  -260
  -283
  -307
  -332
  -358
  -385
  -413
  -442
  -472
  -504
  -537
  -571
  -606
  -643
  -682
  -722
  -763
  -807
  -853
  -900
  -950
  -1,002
  -1,056
  -1,113
  -1,173
  -1,235
  -1,300
  -1,368
Total debt, $m
  2,359
  2,791
  3,271
  3,772
  4,295
  4,839
  5,405
  5,994
  6,605
  7,241
  7,902
  8,588
  9,302
  10,044
  10,817
  11,621
  12,458
  13,330
  14,240
  15,188
  16,178
  17,211
  18,290
  19,417
  20,595
  21,827
  23,116
  24,464
  25,876
  27,354
  28,901
Total liabilities, $m
  4,740
  4,915
  5,395
  5,897
  6,419
  6,964
  7,530
  8,118
  8,730
  9,366
  10,026
  10,713
  11,427
  12,169
  12,941
  13,745
  14,583
  15,455
  16,364
  17,313
  18,302
  19,335
  20,414
  21,542
  22,720
  23,952
  25,241
  26,589
  28,000
  29,478
  31,026
Total equity, $m
  2,895
  3,941
  4,326
  4,728
  5,147
  5,583
  6,037
  6,509
  7,000
  7,509
  8,039
  8,590
  9,162
  9,757
  10,376
  11,021
  11,692
  12,392
  13,121
  13,881
  14,675
  15,503
  16,368
  17,272
  18,217
  19,205
  20,238
  21,319
  22,451
  23,636
  24,876
Total liabilities and equity, $m
  7,635
  8,856
  9,721
  10,625
  11,566
  12,547
  13,567
  14,627
  15,730
  16,875
  18,065
  19,303
  20,589
  21,926
  23,317
  24,766
  26,275
  27,847
  29,485
  31,194
  32,977
  34,838
  36,782
  38,814
  40,937
  43,157
  45,479
  47,908
  50,451
  53,114
  55,902
Debt-to-equity ratio
  0.815
  0.710
  0.760
  0.800
  0.830
  0.870
  0.900
  0.920
  0.940
  0.960
  0.980
  1.000
  1.020
  1.030
  1.040
  1.050
  1.070
  1.080
  1.090
  1.090
  1.100
  1.110
  1.120
  1.120
  1.130
  1.140
  1.140
  1.150
  1.150
  1.160
  1.160
Adjusted equity ratio
  0.377
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445
  0.445

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  141
  281
  364
  449
  539
  633
  731
  833
  939
  1,049
  1,165
  1,484
  1,609
  1,739
  1,875
  2,017
  2,165
  2,319
  2,481
  2,650
  2,826
  3,011
  3,204
  3,407
  3,619
  3,841
  4,075
  4,319
  4,575
  4,845
  5,127
Depreciation, amort., depletion, $m
  205
  1,072
  1,150
  1,232
  1,317
  1,405
  1,497
  1,593
  1,693
  1,796
  1,903
  1,742
  1,858
  1,978
  2,104
  2,235
  2,371
  2,513
  2,660
  2,815
  2,975
  3,143
  3,319
  3,502
  3,694
  3,894
  4,103
  4,323
  4,552
  4,792
  5,044
Funds from operations, $m
  384
  1,354
  1,514
  1,681
  1,856
  2,038
  2,228
  2,426
  2,631
  2,845
  3,068
  3,226
  3,467
  3,718
  3,979
  4,252
  4,536
  4,832
  5,141
  5,464
  5,802
  6,154
  6,523
  6,909
  7,313
  7,735
  8,178
  8,642
  9,128
  9,637
  10,171
Change in working capital, $m
  -23
  -20
  -21
  -22
  -23
  -24
  -25
  -26
  -27
  -28
  -29
  -30
  -31
  -33
  -34
  -35
  -37
  -38
  -40
  -42
  -44
  -46
  -48
  -50
  -52
  -54
  -57
  -59
  -62
  -65
  -68
Cash from operations, $m
  407
  1,374
  1,535
  1,704
  1,879
  2,062
  2,253
  2,452
  2,658
  2,873
  3,097
  3,256
  3,498
  3,750
  4,013
  4,287
  4,573
  4,870
  5,181
  5,506
  5,845
  6,200
  6,571
  6,959
  7,365
  7,790
  8,235
  8,701
  9,190
  9,702
  10,239
Maintenance CAPEX, $m
  0
  -725
  -799
  -877
  -959
  -1,044
  -1,132
  -1,224
  -1,320
  -1,419
  -1,523
  -1,630
  -1,742
  -1,858
  -1,978
  -2,104
  -2,235
  -2,371
  -2,513
  -2,660
  -2,815
  -2,975
  -3,143
  -3,319
  -3,502
  -3,694
  -3,894
  -4,103
  -4,323
  -4,552
  -4,792
New CAPEX, $m
  -220
  -745
  -781
  -815
  -850
  -885
  -920
  -957
  -994
  -1,033
  -1,074
  -1,116
  -1,160
  -1,207
  -1,256
  -1,307
  -1,361
  -1,418
  -1,478
  -1,542
  -1,609
  -1,679
  -1,754
  -1,833
  -1,916
  -2,003
  -2,095
  -2,192
  -2,295
  -2,402
  -2,516
Cash from investing activities, $m
  -1,135
  -1,470
  -1,580
  -1,692
  -1,809
  -1,929
  -2,052
  -2,181
  -2,314
  -2,452
  -2,597
  -2,746
  -2,902
  -3,065
  -3,234
  -3,411
  -3,596
  -3,789
  -3,991
  -4,202
  -4,424
  -4,654
  -4,897
  -5,152
  -5,418
  -5,697
  -5,989
  -6,295
  -6,618
  -6,954
  -7,308
Free cash flow, $m
  -728
  -96
  -45
  11
  71
  134
  201
  271
  344
  421
  501
  510
  596
  686
  779
  876
  977
  1,082
  1,190
  1,304
  1,422
  1,545
  1,673
  1,807
  1,947
  2,093
  2,246
  2,406
  2,573
  2,748
  2,931
Issuance/(repayment) of debt, $m
  -30
  459
  480
  501
  523
  544
  566
  589
  612
  636
  661
  687
  714
  742
  772
  804
  837
  872
  909
  948
  990
  1,033
  1,079
  1,127
  1,178
  1,232
  1,289
  1,348
  1,411
  1,478
  1,547
Issuance/(repurchase) of shares, $m
  291
  81
  22
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  720
  540
  502
  501
  523
  544
  566
  589
  612
  636
  661
  687
  714
  742
  772
  804
  837
  872
  909
  948
  990
  1,033
  1,079
  1,127
  1,178
  1,232
  1,289
  1,348
  1,411
  1,478
  1,547
Total cash flow (excl. dividends), $m
  -4
  444
  457
  513
  594
  678
  767
  859
  956
  1,056
  1,161
  1,196
  1,310
  1,428
  1,552
  1,680
  1,814
  1,954
  2,100
  2,252
  2,412
  2,578
  2,752
  2,935
  3,125
  3,325
  3,535
  3,754
  3,984
  4,225
  4,478
Retained Cash Flow (-), $m
  -376
  -362
  -385
  -402
  -419
  -436
  -454
  -472
  -490
  -510
  -530
  -551
  -572
  -595
  -619
  -645
  -671
  -699
  -729
  -760
  -793
  -828
  -865
  -904
  -945
  -988
  -1,033
  -1,081
  -1,132
  -1,185
  -1,241
Prev. year cash balance distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  18
  19
  21
  23
  25
  28
  30
  32
  35
  37
  40
  42
  45
  48
  51
  54
  58
  61
  65
  69
  73
  77
  81
  85
  90
  95
  100
  105
  111
  117
Cash available for distribution, $m
 
  82
  72
  111
  175
  242
  313
  388
  465
  547
  631
  646
  738
  833
  932
  1,035
  1,143
  1,254
  1,371
  1,492
  1,618
  1,750
  1,887
  2,031
  2,181
  2,337
  2,501
  2,673
  2,852
  3,041
  3,238
Discount rate, %
 
  6.80
  7.14
  7.50
  7.87
  8.27
  8.68
  9.11
  9.57
  10.05
  10.55
  11.08
  11.63
  12.21
  12.82
  13.46
  14.14
  14.84
  15.59
  16.37
  17.18
  18.04
  18.94
  19.89
  20.89
  21.93
  23.03
  24.18
  25.39
  26.66
  27.99
PV of cash for distribution, $m
 
  77
  63
  89
  129
  163
  190
  210
  224
  231
  232
  203
  197
  186
  172
  156
  138
  119
  101
  84
  68
  54
  42
  31
  23
  16
  11
  8
  5
  3
  2
Current shareholders' claim on cash, %
  100
  98.5
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2
  98.2

Genesee & Wyoming Inc. owns and operates freight railroads across the world. As of December 31, 2016, the Company owned or leased 122 freight railroads worldwide that are organized in 10 operating regions. The Company operates through three segments, which include North American Operations, Australian Operations and U.K./European Operations. In North America, the Company has operations in eight regions, such as Central, Coastal (which includes industrial switching and port operations), Midwest, Mountain West (which includes industrial switching operations), Northeast, Pacific, Southern and Canada. Outside the United States, the Company has operations in two regions: Australia and the United Kingdom/Europe (which consists of operations in the United Kingdom, Belgium, Germany, the Netherlands and Poland, as well as the provision of management and technical support through Freightliner to Saudi Arabia Railway Company).

FINANCIAL RATIOS  of  Genesee&Wyoming Cl A (GWR)

Valuation Ratios
P/E Ratio 38.7
Price to Sales 2.7
Price to Book 1.9
Price to Tangible Book
Price to Cash Flow 13.4
Price to Free Cash Flow 29.2
Growth Rates
Sales Growth Rate 0.1%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -40.9%
Cap. Spend. - 3 Yr. Gr. Rate -2.4%
Financial Strength
Quick Ratio 1
Current Ratio 0
LT Debt to Equity 79.7%
Total Debt to Equity 81.5%
Interest Coverage 4
Management Effectiveness
Return On Assets 2.6%
Ret/ On Assets - 3 Yr. Avg. 3.9%
Return On Total Capital 2.8%
Ret/ On T. Cap. - 3 Yr. Avg. 4.9%
Return On Equity 5.2%
Return On Equity - 3 Yr. Avg. 8.7%
Asset Turnover 0.3
Profitability Ratios
Gross Margin 72.1%
Gross Margin - 3 Yr. Avg. 73%
EBITDA Margin 24.3%
EBITDA Margin - 3 Yr. Avg. 27.9%
Operating Margin 14.5%
Oper. Margin - 3 Yr. Avg. 19.5%
Pre-Tax Margin 10.7%
Pre-Tax Margin - 3 Yr. Avg. 16.1%
Net Profit Margin 7%
Net Profit Margin - 3 Yr. Avg. 11.4%
Effective Tax Rate 34.4%
Eff/ Tax Rate - 3 Yr. Avg. 29.6%
Payout Ratio 0%

GWR stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the GWR stock intrinsic value calculation we used $2208 million for the last fiscal year's total revenue generated by Genesee&Wyoming Cl A. The default revenue input number comes from 2016 income statement of Genesee&Wyoming Cl A. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our GWR stock valuation model: a) initial revenue growth rate of 10.3% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 6.8%, whose default value for GWR is calculated based on our internal credit rating of Genesee&Wyoming Cl A, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Genesee&Wyoming Cl A.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of GWR stock the variable cost ratio is equal to 47.3%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $783 million in the base year in the intrinsic value calculation for GWR stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5.4% for Genesee&Wyoming Cl A.

Corporate tax rate of 27% is the nominal tax rate for Genesee&Wyoming Cl A. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the GWR stock is equal to 0.8%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for GWR are equal to 328.1%.

Life of production assets of 10 years is the average useful life of capital assets used in Genesee&Wyoming Cl A operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for GWR is equal to -8.9%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $3579 million for Genesee&Wyoming Cl A - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 62 million for Genesee&Wyoming Cl A is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Genesee&Wyoming Cl A at the current share price and the inputted number of shares is $5.5 billion.

RELATED COMPANIES Price Int.Val. Rating
KSU Kansas City So 113.39 18.06  str.sell
UNP Union Pacific 150.19 81.15  sell
NSC Norfolk Southe 172.19 90.83  sell
CSX CSX 73.70 14.62  str.sell
CP Canadian Pacif 202.98 113.59  sell
CNI Canadian Natio 89.24 30.34  str.sell

COMPANY NEWS

▶ 3 Top Growth Stocks to Buy in August   [Aug-13-18 12:55PM  Motley Fool]
▶ Genesee & Wyoming Reports Traffic for June 2018   [Jul-17-18 05:32PM  Business Wire]
▶ Genesee & Wyoming Reports Traffic for May 2018   [Jun-13-18 04:30PM  Business Wire]
▶ Stifel Rides The Rails, Initiates Seven Stocks   [May-24-18 12:42PM  Benzinga]
▶ Genesee & Wyoming Reports Traffic for April 2018   [May-14-18 06:30AM  Business Wire]
▶ Genesee & Wyoming Inc. Is Off to a Solid Start in 2018   [May-01-18 12:00PM  Motley Fool]
▶ Genesee & Wyoming: 1Q Earnings Snapshot   [06:14AM  Associated Press]
▶ Genesee & Wyoming Reports Traffic for March 2018   [Apr-17-18 06:30AM  Business Wire]
▶ Railroad Industry Outlook - April 2018   [Apr-06-18 04:06PM  Zacks]
▶ Genesee & Wyoming Reports Traffic for February 2018   [Mar-13-18 06:30AM  Business Wire]
▶ Genesee & Wyoming Reports Traffic for January 2018   [Feb-14-18 06:30AM  Business Wire]
▶ Genesee & Wyoming Inc Delivers a Solid Finish to 2017   [Feb-08-18 12:00PM  Motley Fool]
▶ Genesee & Wyoming beats Street 4Q forecasts   [06:37AM  Associated Press]
▶ Genesee & Wyoming Announces Investment in Cargomatic   [Feb-07-18 04:45PM  Business Wire]
▶ US Tax Code Gains Boost Canadian Pacifics 4Q17 Earnings   [Jan-23-18 11:09AM  Market Realist]
▶ Genesee & Wyoming Reports Traffic for December 2017   [Jan-19-18 06:30AM  Business Wire]
▶ How the Market Values CSX ahead of Its 4Q17 Earnings   [Jan-15-18 10:32AM  Market Realist]
▶ Genesee & Wyoming Sees Relative Strength Rating Rise To 73   [Jan-03-18 03:00AM  Investor's Business Daily]
▶ Stocks With Rising Relative Strength: Genesee & Wyoming   [Dec-28-17 03:00AM  Investor's Business Daily]
▶ Stocks Generating Improved Relative Strength: Genesee & Wyoming   [Dec-20-17 03:00AM  Investor's Business Daily]
▶ IBD Rating Upgrades: Genesee & Wyoming Flashes Improved Price Strength   [Dec-18-17 03:00AM  Investor's Business Daily]
▶ Genesee & Wyoming Sees Relative Strength Rating Rise To 74   [Dec-14-17 03:00AM  Investor's Business Daily]
▶ Genesee & Wyoming Reports Traffic for November 2017   [Dec-13-17 06:30AM  Business Wire]
▶ Genesee & Wyoming Getting Closer To Key Technical Measure   [03:00AM  Investor's Business Daily]
▶ Revenue Growth among the Major US Railroads in 3Q17   [Nov-30-17 09:04AM  Market Realist]
▶ Genesee & Wyoming Reports Traffic for October 2017   [Nov-13-17 06:30AM  Business Wire]
▶ Coal Production Fell during the Week Ending October 28   [Nov-09-17 07:32AM  Market Realist]
▶ Genesee & Wyoming on the Street after Its 3Q17 Results   [Nov-08-17 09:01AM  Market Realist]
▶ Behind Genesee & Wyomings Rising European Revenues in 3Q17   [Nov-07-17 10:32AM  Market Realist]
▶ Genesee & Wyomings 3Q17 Earnings Miss and Stock Climb   [Nov-06-17 05:24PM  Market Realist]
▶ Genesee & Wyoming misses Street 3Q forecasts   [06:12AM  Associated Press]
▶ Coal Production Fell Marginally Last Week   [Oct-26-17 09:10AM  Market Realist]
Financial statements of GWR
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.