Valuation Union Pacific Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 19:56:02 15/07/2026 +03			5-day change	1st Jan Change
286.24 ^USD	-0.72%		+2.06%	+23.95%

07:12pm	Bernstein Adjusts Union Pacific Price Target to $346 From $330, Maintains Outperform Rating	MT
04:38pm	Benchmark Adjusts Price Target on Union Pacific to $325 From $300, Maintains Buy Rating	MT

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	171,168	-	-
Change	-	-17.81%	12.48%	-7.67%	-0.75%	24.75%	-	-
Enterprise Value (EV) ¹	190,683	165,427	181,237	168,407	167,758	197,991	195,049	193,485
Change	-	-13.24%	9.56%	-7.08%	-0.39%	18.02%	-1.49%	-0.8%
P/E	25.3x	18.5x	23.5x	20.6x	19.3x	23.1x	21x	19.1x
PBR	11.6x	10.6x	10.1x	8.22x	7.46x	7.57x	6.48x	5.7x
PEG	-	1.5x	-3.47x	3.36x	2.4x	5.33x	2.11x	1.98x
Capitalization / Revenue	7.43x	5.35x	6.21x	5.7x	5.6x	6.53x	6.26x	6.02x
EV / Revenue	8.75x	6.65x	7.51x	6.94x	6.84x	7.55x	7.13x	6.8x
EV / EBITDA	16.5x	13.6x	15.9x	13.9x	13.6x	14.8x	13.6x	12.9x
EV / EBIT	20.4x	16.7x	20x	17.3x	17x	18.5x	16.9x	15.7x
EV / FCF	31.3x	28.8x	38x	28.6x	30.5x	28.5x	25.9x	24.2x
FCF Yield	3.2%	3.47%	2.63%	3.5%	3.28%	3.51%	3.86%	4.13%
Dividend per Share ²	4.29	5.08	5.2	5.28	5.44	5.55	5.745	6.156
Rate of return	1.7%	2.45%	2.12%	2.32%	2.35%	1.93%	1.99%	2.14%
EPS ²	9.95	11.21	10.45	11.09	11.98	12.5	13.74	15.07
Distribution rate	43.1%	45.3%	49.8%	47.6%	45.4%	44.4%	41.8%	40.9%
Net sales ¹	21,804	24,875	24,119	24,250	24,510	26,211	27,341	28,450
EBITDA ¹	11,546	12,163	11,400	12,111	12,311	13,379	14,302	15,036
EBIT ¹	9,338	9,917	9,082	9,713	9,846	10,711	11,539	12,291
Net income ¹	6,523	6,998	6,379	6,747	7,138	7,397	8,121	8,809
Net Debt ¹	28,723	32,307	31,508	30,156	30,548	26,823	23,881	22,318
Reference price ²	251.93	207.07	245.62	228.04	231.32	288.30	288.30	288.30
Nbr of stocks (in thousands)	642,876	642,876	609,597	606,257	593,161	593,713	-	-
Announcement Date	1/20/22 A	1/24/23 A	1/25/24 A	1/23/25 A	1/27/26 A	-	-	-

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	23.07x	7.55x	14.8x	1.93%	171B
CSX CORPORATION	25.61x	7.36x	15.47x	1.13%	92.76B
NORFOLK SOUTHERN CORPORATION	27.4x	6.84x	15.41x	1.65%	73.4B
DAQIN RAILWAY CO., LTD.	12.51x	0.84x	4.51x	4.81%	13.89B
AURIZON HOLDINGS LIMITED	17.37x	2.99x	7.23x	5.3%	4.99B
CONTAINER CORPORATION OF INDIA LIMITED	28.5x	3.65x	16.66x	2.09%	3.91B
FTAI INFRASTRUCTURE INC.	-1.72x	-	-	2.69%	527M
Average	18.96x	4.87x	12.35x	2.8%	51.52B
Weighted average by Cap.	24.14x	6.99x	14.62x	1.83%