Valuation CSX Corporation

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 06/09/2024 BST			5-day change	1st Jan Change
33.37 ^USD	-1.91%		-2.63%	-3.75%

08-30	CSX Reaches Tentative Contracts with Two Additional Unions	MT
08-30	CSX Corporation Expands Labor Agreements with Two More Partners	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	56,270	69,403	83,396	65,133	68,512	64,696	-	-
Change	-	23.34%	20.16%	-21.9%	5.19%	-5.57%	-	-
Enterprise Value (EV) ¹	70,554	82,977	97,446	81,710	85,609	81,604	81,038	79,620
Change	-	17.61%	17.44%	-16.15%	4.77%	-4.68%	-0.69%	-1.75%
P/E ratio	17.4x	25.2x	22.4x	15.9x	18.7x	17.3x	15.6x	14.2x
PBR	4.87x	5.32x	6.28x	5.26x	5.75x	5.07x	4.82x	4.89x
PEG	-	-1.8x	0.6x	1x	-3.65x	4.01x	1.4x	1.5x
Capitalization / Revenue	4.71x	6.56x	6.66x	4.39x	4.67x	4.35x	4.18x	4.05x
EV / Revenue	5.91x	7.84x	7.78x	5.5x	5.84x	5.48x	5.24x	4.99x
EV / EBITDA	11.2x	14.4x	13.9x	11.1x	11.9x	11.2x	10.5x	9.84x
EV / EBIT	14.2x	19x	17.4x	13.9x	15.4x	14.4x	13.5x	12.6x
EV / FCF	22.1x	31.5x	29.5x	23.4x	26.2x	29.3x	23.5x	21.7x
FCF Yield	4.53%	3.18%	3.39%	4.27%	3.82%	3.41%	4.25%	4.62%
Dividend per Share ²	0.32	0.3467	0.372	0.4	-	0.4655	0.5006	0.5244
Rate of return	1.33%	1.15%	0.99%	1.29%	-	1.39%	1.5%	1.57%
EPS ²	1.39	1.2	1.68	1.95	1.85	1.93	2.145	2.348
Distribution rate	23%	28.9%	22.1%	20.5%	-	24.1%	23.3%	22.3%
Net sales ¹	11,937	10,583	12,522	14,853	14,657	14,884	15,471	15,962
EBITDA ¹	6,314	5,745	7,014	7,379	7,172	7,311	7,743	8,091
EBIT ¹	4,965	4,362	5,594	5,879	5,561	5,652	6,023	6,295
Net income ¹	3,330	2,765	3,781	4,166	3,715	3,753	4,013	4,187
Net Debt ¹	14,284	13,574	14,050	16,577	17,097	16,909	16,343	14,924
Reference price ²	24.12	30.25	37.60	30.98	34.67	33.37	33.37	33.37
Nbr of stocks (in thousands)	2,332,933	2,294,325	2,217,983	2,102,409	1,976,131	1,938,740	-	-
Announcement Date	16/01/20	21/01/21	20/01/22	25/01/23	24/01/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CSX CORPORATION	17.29x	5.48x	11.16x	+1.39%	64.7B
UNION PACIFIC CORPORATION	22.41x	7.48x	14.84x	+2.09%	152B
NORFOLK SOUTHERN CORPORATION	25.58x	5.97x	13.29x	+2.16%	56.53B
DAQIN RAILWAY CO., LTD.	10.59x	0.9x	3.62x	+5.51%	15.75B
GMÉXICO TRANSPORTES, S.A.B. DE C.V.	12.28x	2.33x	5.38x	+6.88%	7.16B
CONTAINER CORPORATION OF INDIA LIMITED	40.71x	5.44x	24.33x	+1.36%	6.84B
CHINA RAILWAY TIELONG CONTAINER LOGISTICS CO., LTD	15.25x	0.39x	5.01x	+1.40%	976M
FTAI INFRASTRUCTURE INC.	-4.61x	-	-	+1.49%	849M
Average	17.44x	4.00x	11.09x	+2.79%	38.11B
Weighted average by Cap.	21.38x	6.24x	13.15x	+2.23%