Valuation Union Pacific Corporation

Stocks

Market Closed - NYSE 21:00:02 16/09/2026 BST			5-day change	1st Jan Change
280.92 ^USD	-1.08%		-2.61%	+21.44%

09:28pm	Union Pacific Set to Benefit From Continued Volume Gains in 2027, UBS Says	MT
07:05pm	Union Pacific Corporation Presents at Morgan Stanley's 14th Annual Laguna Conference, Sep-16-2026 09:15 AM

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	161,960	133,120	149,729	138,251	137,210	168,712	-	-
Change	-	-17.81%	12.48%	-7.67%	-0.75%	22.96%	-	-
Enterprise Value (EV) ¹	190,683	165,427	181,237	168,407	167,758	195,332	192,069	188,678
Change	-	-13.24%	9.56%	-7.08%	-0.39%	16.44%	-1.67%	-1.77%
P/E	25.3x	18.5x	23.5x	20.6x	19.3x	22x	20.2x	18.3x
PBR	11.6x	10.6x	10.1x	8.22x	7.46x	7.39x	6.27x	5.3x
PEG	-	1.5x	-3.47x	3.36x	2.4x	2.84x	2.21x	1.8x
Capitalization / Revenue	7.43x	5.35x	6.21x	5.7x	5.6x	6.3x	6.05x	5.77x
EV / Revenue	8.75x	6.65x	7.51x	6.94x	6.84x	7.3x	6.88x	6.45x
EV / EBITDA	16.5x	13.6x	15.9x	13.9x	13.6x	14.4x	13.2x	12.2x
EV / EBIT	20.4x	16.7x	20x	17.3x	17x	17.9x	16.3x	14.8x
EV / FCF	31.3x	28.8x	38x	28.6x	30.5x	27x	24.8x	23.1x
FCF Yield	3.2%	3.47%	2.63%	3.5%	3.28%	3.71%	4.03%	4.33%
Dividend per Share ²	4.29	5.08	5.2	5.28	5.44	5.546	5.719	6.106
Rate of return	1.7%	2.45%	2.12%	2.32%	2.35%	1.95%	2.01%	2.15%
EPS ²	9.95	11.21	10.45	11.09	11.98	12.91	14.09	15.53
Distribution rate	43.1%	45.3%	49.8%	47.6%	45.4%	43%	40.6%	39.3%
Net sales ¹	21,804	24,875	24,119	24,250	24,510	26,762	27,897	29,247
EBITDA ¹	11,546	12,163	11,400	12,111	12,311	13,583	14,520	15,420
EBIT ¹	9,338	9,917	9,082	9,713	9,846	10,930	11,817	12,709
Net income ¹	6,523	6,998	6,379	6,747	7,138	7,666	8,364	9,095
Net Debt ¹	28,723	32,307	31,508	30,156	30,548	26,620	23,357	19,966
Reference price ²	251.93	207.07	245.62	228.04	231.32	283.99	283.99	283.99
Nbr of stocks (in thousands)	642,876	642,876	609,597	606,257	593,161	594,075	-	-
Announcement Date	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNION PACIFIC CORPORATION	22x	7.3x	14.38x	1.95%	169B
CSX CORPORATION	24.22x	7.08x	14.76x	1.17%	90.13B
NORFOLK SOUTHERN CORPORATION	25.73x	6.54x	14.7x	1.69%	71.92B
DAQIN RAILWAY CO., LTD.	13.75x	0.85x	5.19x	4.33%	14.08B
AURIZON HOLDINGS LIMITED	14.6x	2.7x	6.54x	6.35%	4.47B
CONTAINER CORPORATION OF INDIA LIMITED	26.44x	3.33x	15.22x	2.12%	3.84B
FTAI INFRASTRUCTURE INC.	-0.79x	-	-	4.14%	343M
Average	17.99x	4.63x	11.80x	3.11%	50.5B
Weighted average by Cap.	22.93x	6.73x	14.09x	1.86%