Company Valuation: CSX Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 83,396 65,114 68,512 62,230 67,498 93,111 - -
Change - -21.92% 5.22% -9.17% 8.47% 37.95% - -
Enterprise Value (EV) 1 97,446 81,691 85,609 79,728 85,696 110,465 109,815 108,097
Change - -16.17% 4.8% -6.87% 7.49% 28.9% -0.59% -1.56%
P/E 22.4x 15.9x 18.7x 18x 23.5x 25.7x 22.5x 20.6x
PBR 6.28x 5.26x 5.75x 5.01x 5.16x 7.36x 7.77x 6.34x
PEG - 1x -3.65x -5.55x -1.7x 1x 1.6x 2.24x
Capitalization / Revenue 6.66x 4.38x 4.67x 4.28x 4.79x 6.2x 5.92x 5.72x
EV / Revenue 7.78x 5.5x 5.84x 5.48x 6.08x 7.36x 6.98x 6.65x
EV / EBITDA 13.9x 11.1x 11.9x 11.4x 13.5x 15.5x 14.2x 13.3x
EV / EBIT 17.4x 13.9x 15.4x 14.9x 18.3x 20.2x 18.4x 17.1x
EV / FCF 29.5x 23.4x 26.2x 29.3x 50.1x 34.5x 31.9x 28.8x
FCF Yield 3.39% 4.27% 3.82% 3.41% 2% 2.9% 3.13% 3.47%
Dividend per Share 2 0.372 0.4 0.44 0.48 0.52 0.5582 0.6032 0.6272
Rate of return 0.99% 1.29% 1.27% 1.49% 1.43% 1.11% 1.2% 1.25%
EPS 2 1.68 1.95 1.85 1.79 1.54 1.953 2.227 2.432
Distribution rate 22.1% 20.5% 23.8% 26.8% 33.8% 28.6% 27.1% 25.8%
Net sales 1 12,522 14,853 14,657 14,540 14,092 15,017 15,734 16,265
EBITDA 1 7,014 7,379 7,172 7,011 6,365 7,134 7,709 8,100
EBIT 1 5,594 5,879 5,561 5,353 4,685 5,473 5,978 6,329
Net income 1 3,781 4,166 3,715 3,470 2,889 3,572 3,974 4,249
Net Debt 1 14,050 16,577 17,097 17,498 18,198 17,354 16,704 14,985
Reference price 2 37.60 30.98 34.67 32.27 36.25 50.11 50.11 50.11
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

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
25.98x7.44x15.65x1.1% 94.3B
24.02x7.85x15.37x1.84% 179B
28.43x7.06x15.91x1.59% 76.4B
12.59x0.85x4.55x4.78% 13.97B
17.45x3x7.25x5.28% 5.01B
28.13x3.6x16.43x2.12% 3.85B
-1.52x - - 2.88% 492M
Average 19.30x 4.96x 12.53x 2.8% 53.31B
Weighted average by Cap. 24.91x 7.21x 15.05x 1.76%

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

  1. Stock Market
  2. Stocks
  3. CSX Stock
  4. Valuation CSX Corporation