Valuation CSX Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 17:13:11 19/06/2026 +04			5-day change	1st Jan Change
118.45 ^BRL	+5.34%		+5.12%	+16.24%

06-15	CSX Seen Having 'Meaningful' Efficiency Opportunity Over Medium Term, RBC Says	MT
06-09	Csx Corp. Unveils Commemorative Locomotives	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	83,396	65,114	68,512	62,230	67,498	84,787	-	-
Change	-	-21.92%	5.22%	-9.17%	8.47%	25.61%	-	-
Enterprise Value (EV) ¹	97,446	81,691	85,609	79,728	85,696	102,323	101,861	100,605
Change	-	-16.17%	4.8%	-6.87%	7.49%	19.4%	-0.45%	-1.23%
P/E	22.4x	15.9x	18.7x	18x	23.5x	23.9x	20.9x	19.3x
PBR	6.28x	5.26x	5.75x	5.01x	5.16x	6.49x	6.54x	5.63x
PEG	-	1x	-3.65x	-5.55x	-1.7x	1x	1.5x	2.38x
Capitalization / Revenue	6.66x	4.38x	4.67x	4.28x	4.79x	5.73x	5.47x	5.31x
EV / Revenue	7.78x	5.5x	5.84x	5.48x	6.08x	6.92x	6.57x	6.3x
EV / EBITDA	13.9x	11.1x	11.9x	11.4x	13.5x	14.5x	13.4x	12.6x
EV / EBIT	17.4x	13.9x	15.4x	14.9x	18.3x	19x	17.4x	16.3x
EV / FCF	29.5x	23.4x	26.2x	29.3x	50.1x	32.3x	29.8x	26.8x
FCF Yield	3.39%	4.27%	3.82%	3.41%	2%	3.1%	3.35%	3.73%
Dividend per Share ²	0.372	0.4	0.44	0.48	0.52	0.5597	0.6012	0.6393
Rate of return	0.99%	1.29%	1.27%	1.49%	1.43%	1.23%	1.32%	1.4%
EPS ²	1.68	1.95	1.85	1.79	1.54	1.912	2.185	2.362
Distribution rate	22.1%	20.5%	23.8%	26.8%	33.8%	29.3%	27.5%	27.1%
Net sales ¹	12,522	14,853	14,657	14,540	14,092	14,796	15,495	15,962
EBITDA ¹	7,014	7,379	7,172	7,011	6,365	7,063	7,590	7,954
EBIT ¹	5,594	5,879	5,561	5,353	4,685	5,393	5,849	6,166
Net income ¹	3,781	4,166	3,715	3,470	2,889	3,517	3,882	4,095
Net Debt ¹	14,050	16,577	17,097	17,498	18,198	17,536	17,074	15,818
Reference price ²	37.60	30.98	34.67	32.27	36.25	45.63	45.63	45.63
Nbr of stocks (in thousands)	2,217,983	2,101,822	1,976,132	1,928,423	1,862,018	1,858,139	-	-
Announcement Date	20/01/22	25/01/23	24/01/24	23/01/25	22/01/26	-	-	-

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	20.63x	6.91x	13.51x	2.16%	153B
NORFOLK SOUTHERN CORPORATION	25.3x	6.47x	14.56x	1.79%	67.4B
DAQIN RAILWAY CO., LTD.	13.39x	0.89x	4.76x	4.46%	14.67B
AURIZON HOLDINGS LIMITED	17.25x	2.98x	7.2x	5.33%	4.97B
CONTAINER CORPORATION OF INDIA LIMITED	27.26x	3.48x	15.86x	2.19%	3.81B
FTAI INFRASTRUCTURE INC.	-2.02x	-	-	2.49%	568M
Average	16.97x	4.15x	11.18x	3.07%	40.65B
Weighted average by Cap.	21.47x	6.29x	13.18x	2.26%