|
Real-time Estimate
Cboe BZX
11:30:15 22/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 46.30 USD | +0.66% |
|
-5.97% | +26.87% |
| 17/09 | Union Pacific Set to Benefit From Continued Volume Gains in 2027, UBS Says | MT |
| 14/09 | US rail fuel surcharges on grain hit record highs, squeezing farmers in harvest season | RE |
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 | 85,188 | - | - |
| Change | - | -21.92% | 5.22% | -9.17% | 8.47% | 26.21% | - | - |
| Enterprise Value (EV) 1 | 97,446 | 81,691 | 85,609 | 79,728 | 85,696 | 102,561 | 101,957 | 100,530 |
| Change | - | -16.17% | 4.8% | -6.87% | 7.49% | 19.68% | -0.59% | -1.4% |
| P/E | 22.4x | 15.9x | 18.7x | 18x | 23.5x | 22.9x | 20.2x | 18.2x |
| PBR | 6.28x | 5.26x | 5.75x | 5.01x | 5.16x | 5.95x | 5.82x | 6.09x |
| PEG | - | 1x | -3.65x | -5.55x | -1.7x | 0.7x | 1.5x | 1.7x |
| Capitalization / Revenue | 6.66x | 4.38x | 4.67x | 4.28x | 4.79x | 5.61x | 5.34x | 5.16x |
| EV / Revenue | 7.78x | 5.5x | 5.84x | 5.48x | 6.08x | 6.75x | 6.39x | 6.09x |
| EV / EBITDA | 13.9x | 11.1x | 11.9x | 11.4x | 13.5x | 14.1x | 13x | 12.2x |
| EV / EBIT | 17.4x | 13.9x | 15.4x | 14.9x | 18.3x | 18.2x | 16.6x | 15.5x |
| EV / FCF | 29.5x | 23.4x | 26.2x | 29.3x | 50.1x | 30.5x | 28.4x | 25.8x |
| FCF Yield | 3.39% | 4.27% | 3.82% | 3.41% | 2% | 3.28% | 3.52% | 3.87% |
| 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% | 1.24% | 1.35% | 1.44% |
| EPS 2 | 1.68 | 1.95 | 1.85 | 1.79 | 1.54 | 2.01 | 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 | 15,196 | 15,953 | 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 | 45.99 | 45.99 | 45.99 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.88x | 6.75x | 14.09x | 1.24% | 85.19B | |
| 20.9x | 6.97x | 13.75x | 2.06% | 160B | |
| 24.84x | 6.35x | 14.28x | 1.75% | 69.42B | |
| 13.64x | 0.84x | 5.13x | 4.37% | 14B | |
| 14.48x | 2.69x | 6.51x | 6.4% | 4.42B | |
| 26.62x | 3.35x | 15.34x | 2.1% | 3.87B | |
| -0.84x | - | - | 3.91% | 363M | |
| Average | 17.50x | 4.49x | 11.51x | 3.12% | 48.21B | |
| Weighted average by Cap. | 21.86x | 6.43x | 13.51x | 1.94% |
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
- Valuation CSX Corporation
Select your edition
All financial news and data tailored to specific country editions
