|
Real-time Estimate
Tradegate
03:58:36 23/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 40.80 EUR | -0.92% |
|
-2.15% | +35.37% |
| 23/09 | Union Pacific, Norfolk Southern Now Has a Majority of Unions Supporting Merger | DJ |
| 17/09 | Union Pacific Set to Benefit From Continued Volume Gains in 2027, UBS Says | MT |
Company Valuation: CSX Corporation
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 | 86,299 | - | - |
| Change | - | -21.92% | 5.22% | -9.17% | 8.47% | 27.85% | - | - |
| Enterprise Value (EV) 1 | 97,446 | 81,691 | 85,609 | 79,728 | 85,696 | 103,673 | 103,068 | 101,642 |
| Change | - | -16.17% | 4.8% | -6.87% | 7.49% | 20.98% | -0.58% | -1.38% |
| P/E | 22.4x | 15.9x | 18.7x | 18x | 23.5x | 23.2x | 20.4x | 18.5x |
| PBR | 6.28x | 5.26x | 5.75x | 5.01x | 5.16x | 6.02x | 5.9x | 6.17x |
| PEG | - | 1x | -3.65x | -5.55x | -1.7x | 0.8x | 1.5x | 1.7x |
| Capitalization / Revenue | 6.66x | 4.38x | 4.67x | 4.28x | 4.79x | 5.68x | 5.41x | 5.22x |
| EV / Revenue | 7.78x | 5.5x | 5.84x | 5.48x | 6.08x | 6.82x | 6.46x | 6.15x |
| EV / EBITDA | 13.9x | 11.1x | 11.9x | 11.4x | 13.5x | 14.2x | 13.1x | 12.3x |
| EV / EBIT | 17.4x | 13.9x | 15.4x | 14.9x | 18.3x | 18.4x | 16.8x | 15.6x |
| EV / FCF | 29.5x | 23.4x | 26.2x | 29.3x | 50.1x | 30.9x | 28.7x | 26.1x |
| FCF Yield | 3.39% | 4.27% | 3.82% | 3.41% | 2% | 3.24% | 3.48% | 3.83% |
| Dividend per Share 2 | 0.372 | 0.4 | 0.44 | 0.48 | 0.52 | 0.5709 | 0.6193 | 0.6621 |
| Rate of return | 0.99% | 1.29% | 1.27% | 1.49% | 1.43% | 1.23% | 1.33% | 1.42% |
| EPS 2 | 1.68 | 1.95 | 1.85 | 1.79 | 1.54 | 2.009 | 2.28 | 2.523 |
| Distribution rate | 22.1% | 20.5% | 23.8% | 26.8% | 33.8% | 28.4% | 27.2% | 26.2% |
| Net sales 1 | 12,522 | 14,853 | 14,657 | 14,540 | 14,092 | 15,198 | 15,954 | 16,520 |
| EBITDA 1 | 7,014 | 7,379 | 7,172 | 7,011 | 6,365 | 7,281 | 7,859 | 8,270 |
| EBIT 1 | 5,594 | 5,879 | 5,561 | 5,353 | 4,685 | 5,628 | 6,124 | 6,497 |
| Net income 1 | 3,781 | 4,166 | 3,715 | 3,470 | 2,889 | 3,708 | 4,096 | 4,389 |
| Net Debt 1 | 14,050 | 16,577 | 17,097 | 17,498 | 18,198 | 17,373 | 16,769 | 15,342 |
| Reference price 2 | 37.60 | 30.98 | 34.67 | 32.27 | 36.25 | 46.59 | 46.59 | 46.59 |
| Nbr of stocks (in thousands) | 2,217,983 | 2,101,822 | 1,976,132 | 1,928,423 | 1,862,018 | 1,852,311 | - | - |
| Announcement Date | 20/1/22 | 25/1/23 | 24/1/24 | 23/1/25 | 22/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.27x | 7.07x | 13.95x | 2.02% | 163B | |
| 23.19x | 6.82x | 14.24x | 1.23% | 86.3B | |
| 25.23x | 6.44x | 14.46x | 1.73% | 70.53B | |
| 13.61x | 0.83x | 5.11x | 4.38% | 13.96B | |
| 14.52x | 2.69x | 6.52x | 6.39% | 4.43B | |
| 25.53x | 3.2x | 14.64x | 2.19% | 3.72B | |
| -0.89x | - | - | 3.68% | 385M | |
| Average | 17.49x | 4.51x | 11.49x | 3.09% | 48.91B | |
| Weighted average by Cap. | 22.19x | 6.53x | 13.68x | 1.92% |
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
- CSX Stock
- CXR Stock
- Valuation CSX Corporation
Select your edition
All financial news and data tailored to specific country editions
