|
Market Closed -
NYSE
04:00:02 29/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 297.80 USD | -0.69% |
|
+3.45% | +28.74% |
| 10-28 | 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 |
Company Valuation: Union Pacific Corporation
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 | 176,968 | - | - |
| Change | - | -17.81% | 12.48% | -7.67% | -0.75% | 28.98% | - | - |
| Enterprise Value (EV) 1 | 190,683 | 165,427 | 181,237 | 168,407 | 167,758 | 203,390 | 200,391 | 197,192 |
| Change | - | -13.24% | 9.56% | -7.08% | -0.39% | 21.24% | -1.47% | -1.6% |
| P/E | 25.3x | 18.5x | 23.5x | 20.6x | 19.3x | 22.9x | 20.8x | 19x |
| PBR | 11.6x | 10.6x | 10.1x | 8.22x | 7.46x | 7.69x | 6.5x | 5.49x |
| PEG | - | 1.5x | -3.47x | 3.36x | 2.4x | 2.62x | 2.13x | 2x |
| Capitalization / Revenue | 7.43x | 5.35x | 6.21x | 5.7x | 5.6x | 6.47x | 6.12x | 5.87x |
| EV / Revenue | 8.75x | 6.65x | 7.51x | 6.94x | 6.84x | 7.43x | 6.93x | 6.54x |
| EV / EBITDA | 16.5x | 13.6x | 15.9x | 13.9x | 13.6x | 14.9x | 13.6x | 12.6x |
| EV / EBIT | 20.4x | 16.7x | 20x | 17.3x | 17x | 18.4x | 16.7x | 15.3x |
| EV / FCF | 31.3x | 28.8x | 38x | 28.6x | 30.5x | 28x | 25.4x | 22.9x |
| FCF Yield | 3.2% | 3.47% | 2.63% | 3.5% | 3.28% | 3.57% | 3.93% | 4.36% |
| 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% | 1.88% | 1.91% | 2.01% |
| 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 | 297.80 | 297.80 | 297.80 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.86x | 7.43x | 14.86x | 1.88% | 177B | |
| 25.31x | 7.33x | 15.24x | 1.09% | 95.75B | |
| 25.97x | 8.17x | 16.16x | 0.79% | 78.73B | |
| 27.42x | 6.76x | 15.36x | 1.6% | 75.94B | |
| 21.32x | 6.86x | 14.25x | 2.11% | 75.15B | |
| 29.39x | 5.9x | 17.5x | 0.66% | 35.94B | |
| 37.36x | 2.65x | 15.64x | -.--% | 21.27B | |
| 30.78x | 1.58x | 12.78x | 0.82% | 20.81B | |
| 20.85x | 0.87x | 14.67x | 1.97% | 14.73B | |
| 21.72x | 2.05x | 11.29x | - | 16.2B | |
| Average | 26.30x | 4.96x | 14.78x | 1.21% | 61.15B | |
| Weighted average by Cap. | 25.10x | 6.60x | 15.09x | 1.43% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- UNP Stock
- Valuation Union Pacific Corporation
Select your edition
All financial news and data tailored to specific country editions
