Valuation Union Pacific Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 10:07:41 2026-02-10 am EST			5-day change	1st Jan Change
256.51 ^USD	+0.85%		+6.31%	+10.98%

Feb. 06	Norfolk Southern's Weaker Yields, Hurdles to Merger With Union Pacific Could be an Overhang on The Stock, UBS Says	MT
Feb. 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	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	161,960	133,120	149,729	138,251	137,210	150,923	-	-
Change	-	-17.81%	12.48%	-7.67%	-0.75%	9.99%	-	-
Enterprise Value (EV) ¹	190,683	165,427	181,237	168,407	167,758	178,222	175,140	176,274
Change	-	-13.24%	9.56%	-7.08%	-0.39%	6.24%	-1.73%	0.65%
P/E ratio	25.3x	18.5x	23.5x	20.6x	19.3x	20.5x	18.8x	17.4x
PBR	11.6x	10.6x	10.1x	8.22x	7.46x	6.82x	5.64x	4.88x
PEG	-	1.5x	-3.47x	3.36x	2.4x	5.84x	2.03x	2.13x
Capitalization / Revenue	7.43x	5.35x	6.21x	5.7x	5.6x	5.96x	5.68x	4.99x
EV / Revenue	8.75x	6.65x	7.51x	6.94x	6.84x	7.04x	6.59x	5.82x
EV / EBITDA	16.5x	13.6x	15.9x	13.9x	13.6x	13.5x	12.4x	11x
EV / EBIT	20.4x	16.7x	20x	17.3x	17x	16.9x	15.4x	13.5x
EV / FCF	31.3x	28.8x	38x	28.6x	30.5x	26.2x	23.5x	104x
FCF Yield	3.2%	3.47%	2.63%	3.5%	3.28%	3.81%	4.26%	0.96%
Dividend per Share ²	4.29	5.08	5.2	5.28	5.44	5.546	5.727	6.337
Rate of return	1.7%	2.45%	2.12%	2.32%	2.35%	2.18%	2.25%	2.49%
EPS ²	9.95	11.21	10.45	11.09	11.98	12.4	13.55	14.66
Distribution rate	43.1%	45.3%	49.8%	47.6%	45.4%	44.7%	42.3%	43.2%
Net sales ¹	21,804	24,875	24,119	24,250	24,510	25,308	26,569	30,265
EBITDA ¹	11,546	12,163	11,400	12,111	12,311	13,207	14,113	16,077
EBIT ¹	9,338	9,917	9,082	9,713	9,846	10,564	11,375	13,037
Net income ¹	6,523	6,998	6,379	6,747	7,138	7,354	8,001	9,162
Net Debt ¹	28,723	32,307	31,508	30,156	30,548	27,299	24,216	25,351
Reference price ²	251.93	207.07	245.62	228.04	231.32	254.34	254.34	254.34
Nbr of stocks (in thousands)	642,876	642,876	609,597	606,257	593,161	593,391	-	-
Announcement Date	1/20/22	1/24/23	1/25/24	1/23/25	1/27/26	-	-	-

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	20.51x	7.04x	13.49x	2.18%	151B
CSX CORPORATION	25.7x	6.66x	14.56x	1.28%	75.82B
NORFOLK SOUTHERN CORPORATION	24.05x	6.87x	14.94x	1.77%	68.61B
DAQIN RAILWAY CO., LTD.	14.12x	0.92x	4.81x	4.15%	14.81B
CONTAINER CORPORATION OF INDIA LIMITED	29.58x	3.81x	17.24x	2.02%	4.31B
AURIZON HOLDINGS LIMITED	14.84x	2.78x	6.67x	5.43%	4.36B
Average	21.47x	4.68x	11.95x	2.8%	53.14B
Weighted average by Cap.	22.25x	6.53x	13.61x	2.01%