|
Real-time Estimate
Cboe BZX
18:55:44 19/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 286.10 USD | -1.02% |
|
+1.84% | +23.97% |
| 05:04pm | Tech Stock Rebound Nudges US Equity Futures Mostly Higher Pre-Bell | MT |
| 04:12pm | Tech Stock Rebound Nudges US Equity Futures Mostly Higher Pre-Bell | MT |
Company Valuation: Union Pacific Corporation
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 | 171,712 | - | - |
| Change | - | -17.81% | 12.48% | -7.67% | -0.75% | 25.15% | - | - |
| Enterprise Value (EV) 1 | 190,683 | 165,427 | 181,237 | 168,407 | 167,758 | 198,268 | 195,263 | 192,358 |
| Change | - | -13.24% | 9.56% | -7.08% | -0.39% | 18.19% | -1.52% | -1.49% |
| P/E | 25.3x | 18.5x | 23.5x | 20.6x | 19.3x | 22.4x | 20.5x | 18.6x |
| PBR | 11.6x | 10.6x | 10.1x | 8.22x | 7.46x | 7.49x | 6.12x | 5.39x |
| PEG | - | 1.5x | -3.47x | 3.36x | 2.4x | 2.96x | 2.15x | 1.8x |
| Capitalization / Revenue | 7.43x | 5.35x | 6.21x | 5.7x | 5.6x | 6.33x | 6.04x | 5.79x |
| EV / Revenue | 8.75x | 6.65x | 7.51x | 6.94x | 6.84x | 7.31x | 6.87x | 6.48x |
| EV / EBITDA | 16.5x | 13.6x | 15.9x | 13.9x | 13.6x | 14.5x | 13.3x | 12.3x |
| EV / EBIT | 20.4x | 16.7x | 20x | 17.3x | 17x | 18.1x | 16.4x | 15x |
| EV / FCF | 31.3x | 28.8x | 38x | 28.6x | 30.5x | 27.3x | 25.2x | 23.4x |
| FCF Yield | 3.2% | 3.47% | 2.63% | 3.5% | 3.28% | 3.66% | 3.97% | 4.26% |
| Dividend per Share 2 | 4.29 | 5.08 | 5.2 | 5.28 | 5.44 | 5.538 | 5.7 | 6.13 |
| Rate of return | 1.7% | 2.45% | 2.12% | 2.32% | 2.35% | 1.92% | 1.97% | 2.12% |
| EPS 2 | 9.95 | 11.21 | 10.45 | 11.09 | 11.98 | 12.89 | 14.12 | 15.55 |
| Distribution rate | 43.1% | 45.3% | 49.8% | 47.6% | 45.4% | 43% | 40.4% | 39.4% |
| Net sales 1 | 21,804 | 24,875 | 24,119 | 24,250 | 24,510 | 27,112 | 28,423 | 29,676 |
| EBITDA 1 | 11,546 | 12,163 | 11,400 | 12,111 | 12,311 | 13,631 | 14,627 | 15,599 |
| EBIT 1 | 9,338 | 9,917 | 9,082 | 9,713 | 9,846 | 10,967 | 11,891 | 12,815 |
| Net income 1 | 6,523 | 6,998 | 6,379 | 6,747 | 7,138 | 7,688 | 8,400 | 9,180 |
| Net Debt 1 | 28,723 | 32,307 | 31,508 | 30,156 | 30,548 | 26,557 | 23,552 | 20,646 |
| Reference price 2 | 251.93 | 207.07 | 245.62 | 228.04 | 231.32 | 289.04 | 289.04 | 289.04 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.43x | 7.31x | 14.55x | 1.92% | 172B | |
| 24.35x | 7.03x | 14.76x | 1.18% | 90.17B | |
| 25.33x | 8.05x | 15.9x | 0.81% | 76.74B | |
| 21.16x | 6.81x | 14.14x | 2.14% | 73.86B | |
| 26.83x | 6.62x | 15.04x | 1.66% | 73.43B | |
| 32.03x | 6.43x | 19.25x | 0.61% | 38.92B | |
| 38.38x | 2.71x | 16.02x | -.--% | 21.86B | |
| 31.44x | 1.62x | 13.05x | 0.79% | 21.33B | |
| 22.29x | 2.12x | 11.85x | - | 16.93B | |
| 22.58x | 0.94x | 16.05x | 1.8% | 16.11B | |
| Average | 26.68x | 4.97x | 15.06x | 1.21% | 60.1B | |
| Weighted average by Cap. | 24.99x | 6.48x | 15.03x | 1.45% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- UNP Stock
- Valuation Union Pacific Corporation
Select your edition
All financial news and data tailored to specific country editions
