Valuation Norfolk Southern Corporation

Equities

Market Closed - Nyse Other stock markets 21:00:01 13/09/2024 BST			5-day change	1st Jan Change
245.80 ^USD	-3.45%		-1.68%	+3.99%

09-13	Transcript : Norfolk Southern Corporation Presents at Morgan Stanley?s 12th Annual Laguna Conference 2024, Sep-13-2024 08:10 AM
09-12	Top Midday Stories: Moderna Shares Tumble on R&D Expense Cuts; Mastercard to Buy Recorded Future for $2.65 Billion	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	50,619	60,349	72,446	59,965	53,361	55,575	-	-
Change	-	19.22%	20.04%	-17.23%	-11.01%	4.15%	-	-
Enterprise Value (EV) ¹	62,235	71,915	85,447	74,591	68,972	72,399	72,469	72,315
Change	-	15.56%	18.82%	-12.71%	-7.53%	4.97%	0.1%	-0.21%
P/E ratio	18.9x	30.3x	24.6x	17.8x	29.5x	25.1x	18x	15.8x
PBR	3.3x	4.12x	5.24x	4.41x	4.21x	4.02x	3.85x	3.61x
PEG	-	-1.3x	0.5x	1.2x	-0.7x	1.1x	0.5x	1.1x
Capitalization / Revenue	4.48x	6.17x	6.5x	4.7x	4.39x	4.53x	4.31x	4.11x
EV / Revenue	5.51x	7.35x	7.67x	5.85x	5.67x	5.9x	5.61x	5.35x
EV / EBITDA	12.1x	15.5x	15.2x	12.4x	13.1x	13.1x	11.9x	11.1x
EV / EBIT	15.5x	20.6x	19.2x	15.5x	17.4x	17.4x	15.5x	14.3x
EV / FCF	33.2x	33.6x	30.7x	32.8x	83.1x	41.7x	29.8x	26.5x
FCF Yield	3.01%	2.98%	3.26%	3.05%	1.2%	2.4%	3.36%	3.78%
Dividend per Share ²	3.6	3.76	4.16	4.96	5.4	5.409	5.843	6.429
Rate of return	1.85%	1.58%	1.4%	2.01%	2.28%	2.2%	2.38%	2.62%
EPS ²	10.25	7.84	12.11	13.88	8.02	9.775	13.68	15.58
Distribution rate	35.1%	48%	34.4%	35.7%	67.3%	55.3%	42.7%	41.3%
Net sales ¹	11,296	9,789	11,142	12,745	12,156	12,280	12,908	13,509
EBITDA ¹	5,159	4,640	5,628	6,030	5,265	5,517	6,073	6,513
EBIT ¹	4,021	3,486	4,447	4,809	3,967	4,150	4,673	5,073
Net income ¹	2,722	2,013	3,005	3,270	1,827	2,201	3,062	3,396
Net Debt ¹	11,616	11,566	13,001	14,626	15,611	16,824	16,895	16,740
Reference price ²	194.13	237.61	297.71	246.42	236.38	245.80	245.80	245.80
Nbr of stocks (in thousands)	260,747	253,985	243,345	243,345	225,742	226,096	-	-
Announcement Date	29/01/20	27/01/21	26/01/22	25/01/23	26/01/24	-	-	-

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. ($)
NORFOLK SOUTHERN CORPORATION	25.15x	5.9x	13.12x	+2.20%	55.57B
UNION PACIFIC CORPORATION	22.37x	7.47x	14.82x	+2.10%	152B
CSX CORPORATION	17.37x	5.5x	11.2x	+1.39%	64.99B
DAQIN RAILWAY CO., LTD.	10.37x	0.85x	3.47x	+5.58%	15.15B
GMÉXICO TRANSPORTES, S.A.B. DE C.V.	12.75x	2.41x	5.56x	+6.63%	7.44B
CONTAINER CORPORATION OF INDIA LIMITED	41.52x	5.56x	24.85x	+1.34%	6.98B
CHINA RAILWAY TIELONG CONTAINER LOGISTICS CO., LTD	14.76x	0.37x	4.82x	+1.45%	944M
FTAI INFRASTRUCTURE INC.	-5.11x	-	-	+1.34%	941M
Average	17.40x	4.01x	11.12x	+2.75%	37.97B
Weighted average by Cap.	21.31x	6.24x	13.14x	+2.23%