Valuation CSX Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 04:21:19 04/08/26 am AEST			5-day change	1st Jan Change
126.23 ^BRL	-0.82%		-6.00%	+23.88%

31/07	Rothschild & Co Redburn Adjusts CSX Price Target to $53.24 From $47.50, Maintains Buy Rating	MT
31/07	Argus Research Adjusts CSX Price Target to $56 From $52, Maintains Buy Rating	MT

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	92,301	-	-
Change	-	-21.92%	5.22%	-9.17%	8.47%	36.75%	-	-
Enterprise Value (EV) ¹	97,446	81,691	85,609	79,728	85,696	109,624	109,037	107,615
Change	-	-16.17%	4.8%	-6.87%	7.49%	27.92%	-0.54%	-1.3%
P/E	22.4x	15.9x	18.7x	18x	23.5x	24.9x	22x	19.9x
PBR	6.28x	5.26x	5.75x	5.01x	5.16x	6.44x	6.31x	6.6x
PEG	-	1x	-3.65x	-5.55x	-1.7x	0.8x	1.7x	2x
Capitalization / Revenue	6.66x	4.38x	4.67x	4.28x	4.79x	6.08x	5.8x	5.61x
EV / Revenue	7.78x	5.5x	5.84x	5.48x	6.08x	7.23x	6.86x	6.54x
EV / EBITDA	13.9x	11.1x	11.9x	11.4x	13.5x	15.1x	13.9x	13.1x
EV / EBIT	17.4x	13.9x	15.4x	14.9x	18.3x	19.5x	17.8x	16.6x
EV / FCF	29.5x	23.4x	26.2x	29.3x	50.1x	32.7x	30.5x	27.7x
FCF Yield	3.39%	4.27%	3.82%	3.41%	2%	3.05%	3.28%	3.61%
Dividend per Share ²	0.372	0.4	0.44	0.48	0.52	0.5719	0.6194	0.6624
Rate of return	0.99%	1.29%	1.27%	1.49%	1.43%	1.15%	1.24%	1.33%
EPS ²	1.68	1.95	1.85	1.79	1.54	2.004	2.269	2.499
Distribution rate	22.1%	20.5%	23.8%	26.8%	33.8%	28.5%	27.3%	26.5%
Net sales ¹	12,522	14,853	14,657	14,540	14,092	15,171	15,901	16,462
EBITDA ¹	7,014	7,379	7,172	7,011	6,365	7,274	7,846	8,245
EBIT ¹	5,594	5,879	5,561	5,353	4,685	5,616	6,109	6,476
Net income ¹	3,781	4,166	3,715	3,470	2,889	3,700	4,078	4,350
Net Debt ¹	14,050	16,577	17,097	17,498	18,198	17,323	16,736	15,315
Reference price ²	37.60	30.98	34.67	32.27	36.25	49.83	49.83	49.83
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

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	22.63x	7.48x	14.76x	1.9%	174B
NORFOLK SOUTHERN CORPORATION	27.05x	6.82x	15.27x	1.61%	75.35B
DAQIN RAILWAY CO., LTD.	13.29x	0.91x	4.89x	4.53%	14.79B
AURIZON HOLDINGS LIMITED	17.17x	2.97x	7.18x	5.39%	4.95B
CONTAINER CORPORATION OF INDIA LIMITED	30.37x	3.92x	17.88x	1.96%	4.19B
FTAI INFRASTRUCTURE INC.	-1.36x	-	-	3.22%	441M
Average	18.19x	4.42x	12.00x	3.1%	45.55B
Weighted average by Cap.	23.32x	6.80x	14.28x	2.03%