Valuation CSX Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 16:57:36 12/05/2026 BST			5-day change	1st Jan Change
44.52 ^USD	-0.50%		-1.42%	+22.46%

05-11	Evercore ISI Adjusts CSX Price Target to $46 From $44	MT
05-06	CPKC, CSX Upgrade Southeast Mexico Express	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	83,396	65,114	68,512	62,230	67,498	83,133	-	-
Change	-	-21.92%	5.22%	-9.17%	8.47%	23.16%	-	-
Enterprise Value (EV) ¹	97,446	81,691	85,609	79,728	85,696	100,669	100,207	98,951
Change	-	-16.17%	4.8%	-6.87%	7.49%	17.47%	-0.46%	-1.25%
P/E ratio	22.4x	15.9x	18.7x	18x	23.5x	23.6x	20.6x	18.9x
PBR	6.28x	5.26x	5.75x	5.01x	5.16x	6.36x	6.41x	5.52x
PEG	-	1x	-3.65x	-5.55x	-1.7x	1x	1.5x	2.12x
Capitalization / Revenue	6.66x	4.38x	4.67x	4.28x	4.79x	5.63x	5.38x	5.21x
EV / Revenue	7.78x	5.5x	5.84x	5.48x	6.08x	6.82x	6.48x	6.2x
EV / EBITDA	13.9x	11.1x	11.9x	11.4x	13.5x	14.3x	13.2x	12.5x
EV / EBIT	17.4x	13.9x	15.4x	14.9x	18.3x	18.7x	17.2x	16x
EV / FCF	29.5x	23.4x	26.2x	29.3x	50.1x	32.2x	29.9x	27x
FCF Yield	3.39%	4.27%	3.82%	3.41%	2%	3.11%	3.34%	3.71%
Dividend per Share ²	0.372	0.4	0.44	0.48	-	0.5595	0.6012	0.6393
Rate of return	0.99%	1.29%	1.27%	1.49%	-	1.25%	1.34%	1.43%
EPS ²	1.68	1.95	1.85	1.79	1.54	1.899	2.169	2.362
Distribution rate	22.1%	20.5%	23.8%	26.8%	-	29.5%	27.7%	27.1%
Net sales ¹	12,522	14,853	14,657	14,540	14,092	14,767	15,453	15,963
EBITDA ¹	7,014	7,379	7,172	7,011	6,365	7,058	7,583	7,933
EBIT ¹	5,594	5,879	5,561	5,353	4,685	5,382	5,826	6,166
Net income ¹	3,781	4,166	3,715	3,470	2,889	3,511	3,860	4,095
Net Debt ¹	14,050	16,577	17,097	17,498	18,198	17,536	17,074	15,818
Reference price ²	37.60	30.98	34.67	32.27	36.25	44.74	44.74	44.74
Nbr of stocks (in thousands)	2,217,983	2,101,822	1,976,132	1,928,423	1,862,018	1,858,139	-	-
Announcement Date	20/01/22	25/01/23	24/01/24	23/01/25	22/01/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CSX CORPORATION	23.59x	6.82x	14.28x	1.26%	83.13B
UNION PACIFIC CORPORATION	21.18x	7.06x	13.79x	2.11%	156B
NORFOLK SOUTHERN CORPORATION	26.21x	6.67x	15.03x	1.73%	69.87B
DAQIN RAILWAY CO., LTD.	14.26x	0.99x	5.28x	4.49%	15.92B
AURIZON HOLDINGS LIMITED	16.32x	2.89x	6.98x	5.64%	4.86B
CONTAINER CORPORATION OF INDIA LIMITED	30.68x	3.95x	17.96x	1.95%	4.24B
FTAI INFRASTRUCTURE INC.	-1.96x	-	-	2.57%	552M
NURMINEN LOGISTICS OYJ	10.5x	0.76x	3.69x	3.57%	79.92M
Average	17.60x	4.16x	11.00x	2.91%	41.88B
Weighted average by Cap.	22.51x	6.53x	13.72x	1.98%