Valuation Union Pacific Corporation

Stocks

Real-time Estimate Cboe BZX 04:06:20 29/10/2026 HKT			5-day change	1st Jan Change
300.06 ^USD	+0.06%		+3.47%	+28.76%

10:22pm	Evercore ISI Adjusts Price Target on Union Pacific to $322 From $329	MT
10-27	Rothschild & Co Redburn Adjusts Price Target on Union Pacific to $323 From $313	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	161,960	133,120	149,729	138,251	137,210	178,204	-	-
Change	-	-17.81%	12.48%	-7.67%	-0.75%	29.88%	-	-
Enterprise Value (EV) ¹	190,683	165,427	181,237	168,407	167,758	204,626	201,627	198,428
Change	-	-13.24%	9.56%	-7.08%	-0.39%	21.98%	-1.47%	-1.59%
P/E	25.3x	18.5x	23.5x	20.6x	19.3x	23x	21x	19.1x
PBR	11.6x	10.6x	10.1x	8.22x	7.46x	7.74x	6.55x	5.53x
PEG	-	1.5x	-3.47x	3.36x	2.4x	2.63x	2.15x	2.01x
Capitalization / Revenue	7.43x	5.35x	6.21x	5.7x	5.6x	6.51x	6.16x	5.91x
EV / Revenue	8.75x	6.65x	7.51x	6.94x	6.84x	7.48x	6.97x	6.58x
EV / EBITDA	16.5x	13.6x	15.9x	13.9x	13.6x	15x	13.7x	12.6x
EV / EBIT	20.4x	16.7x	20x	17.3x	17x	18.5x	16.8x	15.4x
EV / FCF	31.3x	28.8x	38x	28.6x	30.5x	28.2x	25.6x	23.1x
FCF Yield	3.2%	3.47%	2.63%	3.5%	3.28%	3.55%	3.91%	4.34%
Dividend per Share ²	4.29	5.08	5.2	5.28	5.44	5.595	5.686	6
Rate of return	1.7%	2.45%	2.12%	2.32%	2.35%	1.87%	1.9%	2%
EPS ²	9.95	11.21	10.45	11.09	11.98	13.03	14.3	15.66
Distribution rate	43.1%	45.3%	49.8%	47.6%	45.4%	42.9%	39.8%	38.3%
Net sales ¹	21,804	24,875	24,119	24,250	24,510	27,362	28,929	30,140
EBITDA ¹	11,546	12,163	11,400	12,111	12,311	13,687	14,741	15,696
EBIT ¹	9,338	9,917	9,082	9,713	9,846	11,035	12,029	12,899
Net income ¹	6,523	6,998	6,379	6,747	7,138	7,757	8,533	9,236
Net Debt ¹	28,723	32,307	31,508	30,156	30,548	26,422	23,423	20,224
Reference price ²	251.93	207.07	245.62	228.04	231.32	299.88	299.88	299.88
Nbr of stocks (in thousands)	642,876	642,876	609,597	606,257	593,161	594,250	-	-
Announcement Date	20/1/22	24/1/23	25/1/24	23/1/25	27/1/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNION PACIFIC CORPORATION	23.02x	7.48x	14.95x	1.87%	178B
CSX CORPORATION	25.45x	7.36x	15.31x	1.08%	96.29B
CANADIAN PACIFIC KANSAS CITY LIMITED	26.33x	8.29x	16.38x	0.78%	80.11B
NORFOLK SOUTHERN CORPORATION	27.55x	6.78x	15.42x	1.6%	76.31B
CANADIAN NATIONAL RAILWAY COMPANY	21.62x	6.94x	14.42x	2.09%	76.14B
OLD DOMINION FREIGHT LINE, INC.	31.92x	6.4x	19.18x	0.62%	38.78B
XPO, INC.	38.64x	2.73x	16.12x	-.--%	22B
JB HUNT TRANSPORT SERVICES	31.98x	1.64x	13.25x	0.79%	21.62B
FEDEX FREIGHT HOLDING COMPANY, INC.	21.75x	2.05x	11.31x	-	16.22B
C.H. ROBINSON WORLDWIDE, INC.	23.24x	0.97x	16.46x	1.75%	16.58B
Average	27.15x	5.06x	15.28x	1.17%	62.23B
Weighted average by Cap.	25.60x	6.66x	15.37x	1.4%