Valuation Union Pacific Corporation

Equities

Market Closed - Nyse Other stock markets 00:00:02 14/05/2026 +04			5-day change	1st Jan Change
264.65 ^USD	-0.36%		-1.33%	+14.41%

05-12	Six people found dead in boxcar in Laredo, Texas, police say	RE
05-11	Canadian National Railway comments to STB on completeness of UP-NS amended merger application	RE

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	157,126	-	-
Change	-	-17.81%	12.48%	-7.67%	-0.75%	14.52%	-	-
Enterprise Value (EV) ¹	190,683	165,427	181,237	168,407	167,758	184,027	180,869	179,695
Change	-	-13.24%	9.56%	-7.08%	-0.39%	9.7%	-1.72%	-0.65%
P/E ratio	25.3x	18.5x	23.5x	20.6x	19.3x	21.3x	19.4x	17.5x
PBR	11.6x	10.6x	10.1x	8.22x	7.46x	7.39x	5.78x	5.33x
PEG	-	1.5x	-3.47x	3.36x	2.4x	5.82x	1.9x	1.7x
Capitalization / Revenue	7.43x	5.35x	6.21x	5.7x	5.6x	6.05x	5.8x	5.57x
EV / Revenue	8.75x	6.65x	7.51x	6.94x	6.84x	7.09x	6.67x	6.36x
EV / EBITDA	16.5x	13.6x	15.9x	13.9x	13.6x	13.9x	12.7x	12.1x
EV / EBIT	20.4x	16.7x	20x	17.3x	17x	17.3x	15.8x	14.7x
EV / FCF	31.3x	28.8x	38x	28.6x	30.5x	26.6x	24.2x	22.5x
FCF Yield	3.2%	3.47%	2.63%	3.5%	3.28%	3.76%	4.13%	4.45%
Dividend per Share ²	4.29	5.08	5.2	5.28	5.44	5.548	5.745	6.161
Rate of return	1.7%	2.45%	2.12%	2.32%	2.35%	2.1%	2.17%	2.33%
EPS ²	9.95	11.21	10.45	11.09	11.98	12.42	13.67	15.11
Distribution rate	43.1%	45.3%	49.8%	47.6%	45.4%	44.7%	42%	40.8%
Net sales ¹	21,804	24,875	24,119	24,250	24,510	25,961	27,108	28,232
EBITDA ¹	11,546	12,163	11,400	12,111	12,311	13,271	14,204	14,897
EBIT ¹	9,338	9,917	9,082	9,713	9,846	10,628	11,464	12,211
Net income ¹	6,523	6,998	6,379	6,747	7,138	7,351	8,114	8,803
Net Debt ¹	28,723	32,307	31,508	30,156	30,548	26,901	23,743	22,568
Reference price ²	251.93	207.07	245.62	228.04	231.32	264.65	264.65	264.65
Nbr of stocks (in thousands)	642,876	642,876	609,597	606,257	593,161	593,713	-	-
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	21.39x	7.11x	13.91x	2.09%	158B
CSX CORPORATION	23.45x	6.79x	14.21x	1.26%	82.74B
NORFOLK SOUTHERN CORPORATION	26.4x	6.69x	15.04x	1.72%	70.15B
DAQIN RAILWAY CO., LTD.	14.36x	1x	5.34x	4.46%	16.04B
AURIZON HOLDINGS LIMITED	16.4x	2.89x	7x	5.62%	4.86B
CONTAINER CORPORATION OF INDIA LIMITED	29.87x	3.84x	17.43x	2%	4.11B
FTAI INFRASTRUCTURE INC.	-1.88x	-	-	2.68%	529M
Average	18.57x	4.72x	12.15x	2.83%	48.02B
Weighted average by Cap.	22.60x	6.55x	13.75x	1.97%