Valuation Union Pacific Corporation London S.E.

Stocks

Market Closed - London S.E. Other stock markets 18:20:38 23/07/2026 +04			5-day change	1st Jan Change
311.71 ^USD	+5.79%		+4.96%	+34.18%

07-28	Stephens Adjusts Price Target on Union Pacific to $340 From $327, Maintains Overweight Rating	MT
07-28	Union Pacific, Norfolk Southern Add New Customer Protections to Merger Filing	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	177,807	-	-
Change	-	-17.81%	12.48%	-7.67%	-0.75%	29.59%	-	-
Enterprise Value (EV) ¹	190,683	165,427	181,237	168,407	167,758	204,343	201,351	198,431
Change	-	-13.24%	9.56%	-7.08%	-0.39%	21.81%	-1.46%	-1.45%
P/E	25.3x	18.5x	23.5x	20.6x	19.3x	23.2x	21.3x	19.3x
PBR	11.6x	10.6x	10.1x	8.22x	7.46x	7.8x	6.62x	5.6x
PEG	-	1.5x	-3.47x	3.36x	2.4x	2.99x	2.45x	1.8x
Capitalization / Revenue	7.43x	5.35x	6.21x	5.7x	5.6x	6.65x	6.38x	6.11x
EV / Revenue	8.75x	6.65x	7.51x	6.94x	6.84x	7.64x	7.23x	6.82x
EV / EBITDA	16.5x	13.6x	15.9x	13.9x	13.6x	15.1x	13.9x	12.9x
EV / EBIT	20.4x	16.7x	20x	17.3x	17x	18.7x	17.1x	15.7x
EV / FCF	31.3x	28.8x	38x	28.6x	30.5x	28.3x	26.1x	24.3x
FCF Yield	3.2%	3.47%	2.63%	3.5%	3.28%	3.54%	3.83%	4.12%
Dividend per Share ²	4.29	5.08	5.2	5.28	5.44	5.545	5.724	6.116
Rate of return	1.7%	2.45%	2.12%	2.32%	2.35%	1.85%	1.91%	2.04%
EPS ²	9.95	11.21	10.45	11.09	11.98	12.91	14.03	15.53
Distribution rate	43.1%	45.3%	49.8%	47.6%	45.4%	42.9%	40.8%	39.4%
Net sales ¹	21,804	24,875	24,119	24,250	24,510	26,754	27,853	29,093
EBITDA ¹	11,546	12,163	11,400	12,111	12,311	13,552	14,498	15,341
EBIT ¹	9,338	9,917	9,082	9,713	9,846	10,904	11,779	12,641
Net income ¹	6,523	6,998	6,379	6,747	7,138	7,664	8,349	9,095
Net Debt ¹	28,723	32,307	31,508	30,156	30,548	26,537	23,545	20,624
Reference price ²	251.93	207.07	245.62	228.04	231.32	299.30	299.30	299.30
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.($)
CSX CORPORATION	25.85x	7.47x	15.57x	1.1%	95.95B
NORFOLK SOUTHERN CORPORATION	27.54x	6.95x	15.57x	1.58%	77.12B
DAQIN RAILWAY CO., LTD.	12.91x	0.88x	4.7x	4.66%	14.34B
AURIZON HOLDINGS LIMITED	17.21x	2.97x	7.19x	5.37%	4.94B
CONTAINER CORPORATION OF INDIA LIMITED	29.5x	3.8x	17.31x	2.02%	4.05B
FTAI INFRASTRUCTURE INC.	-1.52x	-	-	2.89%	490M
Average	18.58x	4.41x	12.07x	2.94%	32.82B
Weighted average by Cap.	25.36x	6.59x	14.60x	1.68%