|
Real-time Estimate
Cboe BZX
20:22:03 07/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 275.86 USD | -0.27% |
|
+1.46% | +19.36% |
| 12:50pm | Citigroup Adjusts Price Target on Union Pacific to $338 From $349 | MT |
| 10-05 | JPMorgan Lowers Price Target on Union Pacific to $322 From $334, Maintains Neutral Rating | MT |
Company Valuation: Union Pacific Corporation
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 | 164,327 | - | - |
| Change | - | -17.81% | 12.48% | -7.67% | -0.75% | 19.76% | - | - |
| Enterprise Value (EV) 1 | 190,683 | 165,427 | 181,237 | 168,407 | 167,758 | 190,895 | 187,788 | 184,716 |
| Change | - | -13.24% | 9.56% | -7.08% | -0.39% | 13.79% | -1.63% | -1.64% |
| P/E | 25.3x | 18.5x | 23.5x | 20.6x | 19.3x | 21.5x | 19.6x | 17.9x |
| PBR | 11.6x | 10.6x | 10.1x | 8.22x | 7.46x | 7.17x | 5.89x | 5.15x |
| PEG | - | 1.5x | -3.47x | 3.36x | 2.4x | 2.86x | 2.08x | 1.85x |
| Capitalization / Revenue | 7.43x | 5.35x | 6.21x | 5.7x | 5.6x | 6.09x | 5.82x | 5.6x |
| EV / Revenue | 8.75x | 6.65x | 7.51x | 6.94x | 6.84x | 7.07x | 6.66x | 6.29x |
| EV / EBITDA | 16.5x | 13.6x | 15.9x | 13.9x | 13.6x | 14x | 12.9x | 12x |
| EV / EBIT | 20.4x | 16.7x | 20x | 17.3x | 17x | 17.5x | 15.8x | 14.5x |
| EV / FCF | 31.3x | 28.8x | 38x | 28.6x | 30.5x | 26.3x | 24.1x | 22.5x |
| FCF Yield | 3.2% | 3.47% | 2.63% | 3.5% | 3.28% | 3.8% | 4.14% | 4.45% |
| Dividend per Share 2 | 4.29 | 5.08 | 5.2 | 5.28 | 5.44 | 5.539 | 5.696 | 6.106 |
| Rate of return | 1.7% | 2.45% | 2.12% | 2.32% | 2.35% | 2% | 2.06% | 2.21% |
| EPS 2 | 9.95 | 11.21 | 10.45 | 11.09 | 11.98 | 12.88 | 14.09 | 15.46 |
| Distribution rate | 43.1% | 45.3% | 49.8% | 47.6% | 45.4% | 43% | 40.4% | 39.5% |
| Net sales 1 | 21,804 | 24,875 | 24,119 | 24,250 | 24,510 | 26,996 | 28,215 | 29,348 |
| EBITDA 1 | 11,546 | 12,163 | 11,400 | 12,111 | 12,311 | 13,601 | 14,552 | 15,422 |
| EBIT 1 | 9,338 | 9,917 | 9,082 | 9,713 | 9,846 | 10,939 | 11,856 | 12,708 |
| Net income 1 | 6,523 | 6,998 | 6,379 | 6,747 | 7,138 | 7,675 | 8,402 | 9,142 |
| Net Debt 1 | 28,723 | 32,307 | 31,508 | 30,156 | 30,548 | 26,567 | 23,460 | 20,389 |
| Reference price 2 | 251.93 | 207.07 | 245.62 | 228.04 | 231.32 | 276.61 | 276.61 | 276.61 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.49x | 7.09x | 14.05x | 2% | 164B | |
| 23.7x | 6.91x | 14.46x | 1.21% | 87.98B | |
| 25.03x | 7.97x | 15.66x | 0.82% | 75.07B | |
| 20.66x | 6.7x | 13.79x | 2.19% | 71.51B | |
| 25.43x | 6.46x | 14.57x | 1.71% | 71.05B | |
| 30.6x | 6.12x | 18.32x | 0.65% | 36.91B | |
| 30.91x | 1.64x | 12.72x | 0.8% | 21.22B | |
| 37.79x | 2.68x | 15.89x | -.--% | 21.48B | |
| 21.92x | 2.12x | 11.7x | - | 16.76B | |
| 22.07x | 0.92x | 15.63x | 1.86% | 15.59B | |
| Average | 25.96x | 4.86x | 14.68x | 1.25% | 58.19B | |
| Weighted average by Cap. | 24.21x | 6.32x | 14.62x | 1.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- UNP Stock
- Valuation Union Pacific Corporation
Select your edition
All financial news and data tailored to specific country editions
