Valuation Union Pacific Corporation Buenos Aires S.E.

Stocks

End-of-day quote Buenos Aires S.E. 29/09/2026			5-day change	1st Jan Change
14.44 ^USD	-0.55%		+0.07%	+17.02%

10-02	Susquehanna Adjusts Price Target on Union Pacific to $333 From $345, Keeps Positive Rating	MT
09-30	Evercore ISI Adjusts Price Target on Union Pacific to $324 From $322, Keeps Outperform 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	165,319	-	-
Change	-	-17.81%	12.48%	-7.67%	-0.75%	20.49%	-	-
Enterprise Value (EV) ¹	190,683	165,427	181,237	168,407	167,758	191,909	188,811	186,014
Change	-	-13.24%	9.56%	-7.08%	-0.39%	14.4%	-1.61%	-1.48%
P/E	25.3x	18.5x	23.5x	20.6x	19.3x	21.6x	19.8x	17.9x
PBR	11.6x	10.6x	10.1x	8.22x	7.46x	7.22x	6.12x	5.24x
PEG	-	1.5x	-3.47x	3.36x	2.4x	2.92x	2.1x	1.7x
Capitalization / Revenue	7.43x	5.35x	6.21x	5.7x	5.6x	6.14x	5.88x	5.65x
EV / Revenue	8.75x	6.65x	7.51x	6.94x	6.84x	7.13x	6.71x	6.36x
EV / EBITDA	16.5x	13.6x	15.9x	13.9x	13.6x	14.1x	13x	12.1x
EV / EBIT	20.4x	16.7x	20x	17.3x	17x	17.6x	15.9x	14.7x
EV / FCF	31.3x	28.8x	38x	28.6x	30.5x	26.5x	24.3x	22.8x
FCF Yield	3.2%	3.47%	2.63%	3.5%	3.28%	3.77%	4.12%	4.39%
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%	1.99%	2.05%	2.19%
EPS ²	9.95	11.21	10.45	11.09	11.98	12.87	14.08	15.53
Distribution rate	43.1%	45.3%	49.8%	47.6%	45.4%	43.1%	40.5%	39.3%
Net sales ¹	21,804	24,875	24,119	24,250	24,510	26,910	28,132	29,260
EBITDA ¹	11,546	12,163	11,400	12,111	12,311	13,586	14,555	15,397
EBIT ¹	9,338	9,917	9,082	9,713	9,846	10,931	11,846	12,687
Net income ¹	6,523	6,998	6,379	6,747	7,138	7,671	8,397	9,135
Net Debt ¹	28,723	32,307	31,508	30,156	30,548	26,590	23,491	20,695
Reference price ²	251.93	207.07	245.62	228.04	231.32	278.28	278.28	278.28
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

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	21.62x	7.14x	14.12x	1.99%	165B
CSX CORPORATION	23.64x	6.91x	14.43x	1.21%	87.86B
CANADIAN PACIFIC KANSAS CITY LIMITED	25.27x	8.04x	15.75x	0.82%	75.55B
CANADIAN NATIONAL RAILWAY COMPANY	20.92x	6.78x	13.94x	2.16%	72.32B
NORFOLK SOUTHERN CORPORATION	25.64x	6.49x	14.6x	1.71%	71.3B
OLD DOMINION FREIGHT LINE, INC.	31.08x	6.22x	18.6x	0.64%	37.42B
JB HUNT TRANSPORT SERVICES	31.13x	1.69x	13.09x	0.77%	21.99B
XPO, INC.	38.44x	2.71x	16.11x	-.--%	21.79B
C.H. ROBINSON WORLDWIDE, INC.	25.99x	1.07x	18.33x	1.59%	18.43B
Average	27.08x	5.23x	15.44x	1.21%	63.55B
Weighted average by Cap.	24.59x	6.46x	14.89x	1.48%