Valuation Norfolk Southern Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 15:46:12 09/06/2026 BST			5-day change	1st Jan Change
312.02 ^USD	+0.68%		+1.32%	+7.92%

06-05	Susquehanna Adjusts Price Target on Norfolk Southern to $337 From $330, Maintains Neutral Rating	MT
06-01	Norfolk Southern Chief Operating Officer John Orr Stepping Aside	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	72,446	59,965	53,361	53,098	64,785	69,608	-	-
Change	-	-17.23%	-11.01%	-0.49%	22.01%	7.45%	-	-
Enterprise Value (EV) ¹	85,447	74,591	68,972	68,663	80,342	84,350	83,438	82,154
Change	-	-12.71%	-7.53%	-0.45%	17.01%	4.99%	-1.08%	-1.54%
P/E ratio	24.6x	17.8x	29.5x	20.3x	22.6x	26.1x	23x	20.8x
PBR	5.24x	4.41x	4.21x	3.71x	4.17x	4.01x	3.67x	3.35x
PEG	-	1.2x	-0.7x	0.5x	2.2x	-3.75x	1.7x	2x
Capitalization / Revenue	6.5x	4.7x	4.39x	4.38x	5.32x	5.48x	5.25x	5.04x
EV / Revenue	7.67x	5.85x	5.67x	5.66x	6.6x	6.64x	6.29x	5.95x
EV / EBITDA	15.2x	12.4x	13.1x	12.5x	14.2x	14.9x	13.8x	12.9x
EV / EBIT	19.2x	15.5x	17.4x	16.6x	18.8x	20x	18.1x	16.7x
EV / FCF	30.7x	32.8x	83.1x	2,452x	37.2x	37.9x	31.5x	31.2x
FCF Yield	3.26%	3.05%	1.2%	0.04%	2.68%	2.64%	3.18%	3.2%
Dividend per Share ²	4.16	4.96	5.4	5.4	-	5.375	5.545	5.983
Rate of return	1.4%	2.01%	2.28%	2.3%	-	1.73%	1.79%	1.93%
EPS ²	12.11	13.88	8.02	11.57	12.75	11.86	13.48	14.89
Distribution rate	34.4%	35.7%	67.3%	46.7%	-	45.3%	41.1%	40.2%
Net sales ¹	11,142	12,745	12,156	12,123	12,180	12,699	13,264	13,809
EBITDA ¹	5,628	6,030	5,265	5,499	5,661	5,643	6,054	6,382
EBIT ¹	4,447	4,809	3,967	4,146	4,268	4,221	4,602	4,930
Net income ¹	3,005	3,270	1,827	2,622	2,873	2,670	3,041	3,357
Net Debt ¹	13,001	14,626	15,611	15,565	15,557	14,741	13,829	12,545
Reference price ²	297.71	246.42	236.38	234.70	288.72	309.93	309.93	309.93
Nbr of stocks (in thousands)	243,345	243,345	225,742	226,240	224,387	224,594	-	-
Announcement Date	26/01/22	25/01/23	26/01/24	29/01/25	29/01/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NORFOLK SOUTHERN CORPORATION	26.13x	6.64x	14.95x	1.73%	69.61B
UNION PACIFIC CORPORATION	21.6x	7.18x	14.03x	2.06%	160B
CSX CORPORATION	24.64x	7.11x	14.89x	1.19%	87.54B
DAQIN RAILWAY CO., LTD.	13.45x	0.91x	4.89x	4.75%	15.08B
AURIZON HOLDINGS LIMITED	17.62x	3.02x	7.29x	5.22%	5.12B
CONTAINER CORPORATION OF INDIA LIMITED	25.73x	3.26x	14.86x	2.32%	3.56B
FTAI INFRASTRUCTURE INC.	-1.9x	-	-	2.65%	534M
Average	18.18x	4.69x	11.82x	2.85%	48.71B
Weighted average by Cap.	22.89x	6.67x	13.94x	1.94%