Valuation Union Pacific Corporation

Equities

Market Closed - Nyse Other stock markets 21:00:02 06/02/2026 GMT			5-day change	1st Jan Change
252.62 ^USD	+0.47%		+7.45%	+9.21%

02-06	Norfolk Southern's Weaker Yields, Hurdles to Merger With Union Pacific Could be an Overhang on The Stock, UBS Says	MT
02-05	Union Pacific Keeps Quarterly Dividend at $1.38 a Share, Payable March 31 to Holders of Record Feb. 27	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	140,313	161,960	133,120	149,729	138,251	149,903	149,903	-
Change	-	15.43%	-17.81%	12.48%	-7.67%	8.43%	0%	-
Enterprise Value (EV) ¹	165,183	190,683	165,427	181,237	168,407	167,758	177,201	174,119
Change	-	15.44%	-13.24%	9.56%	-7.08%	-0.39%	-1.52%	-1.74%
P/E ratio	26.4x	25.3x	18.5x	23.5x	20.6x	19.3x	20.4x	18.6x
PBR	8.34x	11.6x	10.6x	10.1x	8.22x	7.46x	6.77x	5.6x
PEG	-	1x	1.5x	-3.47x	3.36x	2.4x	3.53x	2.01x
Capitalization / Revenue	7.18x	7.43x	5.35x	6.21x	5.7x	5.6x	5.92x	5.64x
EV / Revenue	8.46x	8.75x	6.65x	7.51x	6.94x	6.84x	7x	6.55x
EV / EBITDA	16x	16.5x	13.6x	15.9x	13.9x	13.6x	13.4x	12.3x
EV / EBIT	21.1x	20.4x	16.7x	20x	17.3x	17x	16.8x	15.3x
EV / FCF	29.4x	31.3x	28.8x	38x	28.6x	30.5x	26.1x	23.3x
FCF Yield	3.4%	3.2%	3.47%	2.63%	3.5%	3.28%	3.84%	4.29%
Dividend per Share ²	3.88	4.29	5.08	5.2	5.28	5.44	5.546	5.727
Rate of return	1.86%	1.7%	2.45%	2.12%	2.32%	2.35%	2.2%	2.27%
EPS ²	7.88	9.95	11.21	10.45	11.09	11.98	12.4	13.55
Distribution rate	49.2%	43.1%	45.3%	49.8%	47.6%	45.4%	44.7%	42.3%
Net sales ¹	19,533	21,804	24,875	24,119	24,250	24,510	25,308	26,569
EBITDA ¹	10,322	11,546	12,163	11,400	12,111	12,311	13,207	14,113
EBIT ¹	7,834	9,338	9,917	9,082	9,713	9,846	10,564	11,375
Net income ¹	5,349	6,523	6,998	6,379	6,747	7,138	7,354	8,001
Net Debt ¹	24,870	28,723	32,307	31,508	30,156	30,548	27,299	24,216
Reference price ²	208.22	251.93	207.07	245.62	228.04	252.62	252.62	252.62
Nbr of stocks (in thousands)	673,869	642,876	642,876	609,597	606,257	593,391	593,391	-
Announcement Date	21/01/21	20/01/22	24/01/23	25/01/24	23/01/25	27/01/26	-	-

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.($)
UNION PACIFIC CORPORATION	21.55x	7.33x	14.35x	2.16%	150B
CSX CORPORATION	25.63x	6.65x	14.53x	1.28%	75.62B
NORFOLK SOUTHERN CORPORATION	24.11x	6.88x	14.97x	1.76%	68.78B
DAQIN RAILWAY CO., LTD.	14.06x	0.91x	4.78x	4.17%	14.72B
CONTAINER CORPORATION OF INDIA LIMITED	29.34x	3.77x	17.09x	2.04%	4.28B
AURIZON HOLDINGS LIMITED	14.64x	2.76x	6.62x	5.51%	4.25B
Average	21.55x	4.72x	12.06x	2.82%	52.92B
Weighted average by Cap.	22.74x	6.66x	14.02x	2%