Valuation Union Pacific Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 21:05:01 16/04/2026 BST			5-day change	1st Jan Change
252.16 ^USD	+1.67%		-0.31%	+8.24%

01:07pm	Goldman Sachs Adjusts Price Target on Union Pacific to $266 From $267, Maintains Neutral Rating	MT
04-15	Union Pacific Signs 7-Year Deal with Rocky Mountain Steel Mills	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	161,960	133,120	149,729	138,251	137,210	147,250	-	-
Change	-	-17.81%	12.48%	-7.67%	-0.75%	7.32%	-	-
Enterprise Value (EV) ¹	190,683	165,427	181,237	168,407	167,758	174,697	171,797	171,269
Change	-	-13.24%	9.56%	-7.08%	-0.39%	4.14%	-1.66%	-0.31%
P/E ratio	25.3x	18.5x	23.5x	20.6x	19.3x	20.1x	18.2x	16.7x
PBR	11.6x	10.6x	10.1x	8.22x	7.46x	6.61x	5.47x	4.64x
PEG	-	1.5x	-3.47x	3.36x	2.4x	6.18x	1.82x	1.77x
Capitalization / Revenue	7.43x	5.35x	6.21x	5.7x	5.6x	5.72x	5.47x	5.25x
EV / Revenue	8.75x	6.65x	7.51x	6.94x	6.84x	6.79x	6.38x	6.11x
EV / EBITDA	16.5x	13.6x	15.9x	13.9x	13.6x	13.2x	12.2x	11.6x
EV / EBIT	20.4x	16.7x	20x	17.3x	17x	16.5x	15.1x	14.1x
EV / FCF	31.3x	28.8x	38x	28.6x	30.5x	25.6x	23x	21.6x
FCF Yield	3.2%	3.47%	2.63%	3.5%	3.28%	3.9%	4.35%	4.63%
Dividend per Share ²	4.29	5.08	5.2	5.28	5.44	5.542	5.723	6.159
Rate of return	1.7%	2.45%	2.12%	2.32%	2.35%	2.23%	2.31%	2.48%
EPS ²	9.95	11.21	10.45	11.09	11.98	12.37	13.6	14.89
Distribution rate	43.1%	45.3%	49.8%	47.6%	45.4%	44.8%	42.1%	41.4%
Net sales ¹	21,804	24,875	24,119	24,250	24,510	25,724	26,915	28,039
EBITDA ¹	11,546	12,163	11,400	12,111	12,311	13,210	14,133	14,759
EBIT ¹	9,338	9,917	9,082	9,713	9,846	10,569	11,400	12,116
Net income ¹	6,523	6,998	6,379	6,747	7,138	7,329	8,039	8,692
Net Debt ¹	28,723	32,307	31,508	30,156	30,548	27,447	24,546	24,019
Reference price ²	251.93	207.07	245.62	228.04	231.32	248.03	248.03	248.03
Nbr of stocks (in thousands)	642,876	642,876	609,597	606,257	593,161	593,678	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNION PACIFIC CORPORATION	20.05x	6.79x	13.22x	2.24%	147B
CSX CORPORATION	22.98x	6.57x	14.03x	1.33%	78.31B
NORFOLK SOUTHERN CORPORATION	24.92x	6.46x	14.48x	1.82%	66.84B
DAQIN RAILWAY CO., LTD.	15.03x	0.99x	5.16x	3.84%	15.45B
AURIZON HOLDINGS LIMITED	16.65x	2.94x	7.09x	5.49%	4.96B
CONTAINER CORPORATION OF INDIA LIMITED	28.29x	3.61x	16.41x	2.11%	4B
FTAI INFRASTRUCTURE INC.	-4.21x	-	-	2.06%	689M
NURMINEN LOGISTICS OYJ	9.6x	0.79x	3.51x	3.47%	82.35M
Average	16.66x	4.02x	10.56x	2.79%	39.7B
Weighted average by Cap.	21.55x	6.29x	13.24x	2.05%