|
Real-time Estimate
Cboe BZX
04:29:18 05/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 290.20 USD | +0.36% |
|
-5.52% | +25.55% |
| 04/09 | Blue Moon Metals Acquiring Land And Water Rights Package in Nevada For $8 Million in Cash and Shares | MT |
| 03/09 | Blue Moon Metals to Acquire Strategic Land, Water Rights for Springer | 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 | 171,777 | - | - |
| Change | - | -17.81% | 12.48% | -7.67% | -0.75% | 25.19% | - | - |
| Enterprise Value (EV) 1 | 190,683 | 165,427 | 181,237 | 168,407 | 167,758 | 198,397 | 195,134 | 191,743 |
| Change | - | -13.24% | 9.56% | -7.08% | -0.39% | 18.26% | -1.64% | -1.74% |
| 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 | 7.53x | 6.38x | 5.39x |
| PEG | - | 1.5x | -3.47x | 3.36x | 2.4x | 2.89x | 2.25x | 1.8x |
| Capitalization / Revenue | 7.43x | 5.35x | 6.21x | 5.7x | 5.6x | 6.42x | 6.15x | 5.87x |
| EV / Revenue | 8.75x | 6.65x | 7.51x | 6.94x | 6.84x | 7.41x | 6.99x | 6.56x |
| EV / EBITDA | 16.5x | 13.6x | 15.9x | 13.9x | 13.6x | 14.6x | 13.4x | 12.4x |
| EV / EBIT | 20.4x | 16.7x | 20x | 17.3x | 17x | 18.2x | 16.5x | 15.1x |
| EV / FCF | 31.3x | 28.8x | 38x | 28.6x | 30.5x | 27.4x | 25.2x | 23.5x |
| FCF Yield | 3.2% | 3.47% | 2.63% | 3.5% | 3.28% | 3.65% | 3.96% | 4.26% |
| Dividend per Share 2 | 4.29 | 5.08 | 5.2 | 5.28 | 5.44 | 5.546 | 5.719 | 6.106 |
| Rate of return | 1.7% | 2.45% | 2.12% | 2.32% | 2.35% | 1.92% | 1.98% | 2.11% |
| EPS 2 | 9.95 | 11.21 | 10.45 | 11.09 | 11.98 | 12.91 | 14.08 | 15.53 |
| Distribution rate | 43.1% | 45.3% | 49.8% | 47.6% | 45.4% | 43% | 40.6% | 39.3% |
| Net sales 1 | 21,804 | 24,875 | 24,119 | 24,250 | 24,510 | 26,762 | 27,934 | 29,247 |
| EBITDA 1 | 11,546 | 12,163 | 11,400 | 12,111 | 12,311 | 13,583 | 14,536 | 15,420 |
| EBIT 1 | 9,338 | 9,917 | 9,082 | 9,713 | 9,846 | 10,930 | 11,817 | 12,709 |
| Net income 1 | 6,523 | 6,998 | 6,379 | 6,747 | 7,138 | 7,657 | 8,360 | 9,095 |
| Net Debt 1 | 28,723 | 32,307 | 31,508 | 30,156 | 30,548 | 26,620 | 23,357 | 19,966 |
| Reference price 2 | 251.93 | 207.07 | 245.62 | 228.04 | 231.32 | 289.15 | 289.15 | 289.15 |
| Nbr of stocks (in thousands) | 642,876 | 642,876 | 609,597 | 606,257 | 593,161 | 594,075 | - | - |
| Announcement Date | 20/1/22 | 24/1/23 | 25/1/24 | 23/1/25 | 27/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.4x | 7.41x | 14.61x | 1.92% | 172B | |
| 24.42x | 7.12x | 14.85x | 1.17% | 90.74B | |
| 26.34x | 6.67x | 14.99x | 1.65% | 73.63B | |
| 13.96x | 0.86x | 5.29x | 4.27% | 14.28B | |
| 14.65x | 2.69x | 6.53x | 6.34% | 4.51B | |
| 29.4x | 3.78x | 17.25x | 2.03% | 4.1B | |
| -0.92x | - | - | 3.56% | 398M | |
| Average | 18.61x | 4.76x | 12.25x | 2.99% | 51.35B | |
| Weighted average by Cap. | 23.34x | 6.83x | 14.30x | 1.83% |
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
