Valuation CSX Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo 09:02:41 2026-10-05 EDT			5-day change	1st Jan Change
118.91 ^BRL	-2.66%		-2.56%	+16.69%

10-05	JPMorgan Adjusts Price Target on CSX to $57 From $58, Maintains Overweight Rating	MT
10-02	Susquehanna Adjusts Price Target on CSX to $55 From $59, Keeps Positive 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	87,855	-	-
Change	-	-21.92%	5.22%	-9.17%	8.47%	30.16%	-	-
Enterprise Value (EV) ¹	97,446	81,691	85,609	79,728	85,696	105,111	104,488	103,198
Change	-	-16.17%	4.8%	-6.87%	7.49%	22.66%	-0.59%	-1.24%
P/E	22.4x	15.9x	18.7x	18x	23.5x	23.7x	20.8x	18.9x
PBR	6.28x	5.26x	5.75x	5.01x	5.16x	6.13x	6.01x	6.31x
PEG	-	1x	-3.65x	-5.55x	-1.7x	0.8x	1.5x	1.9x
Capitalization / Revenue	6.66x	4.38x	4.67x	4.28x	4.79x	5.77x	5.49x	5.32x
EV / Revenue	7.78x	5.5x	5.84x	5.48x	6.08x	6.91x	6.53x	6.25x
EV / EBITDA	13.9x	11.1x	11.9x	11.4x	13.5x	14.4x	13.3x	12.5x
EV / EBIT	17.4x	13.9x	15.4x	14.9x	18.3x	18.7x	17x	15.9x
EV / FCF	29.5x	23.4x	26.2x	29.3x	50.1x	31.3x	29.1x	26.8x
FCF Yield	3.39%	4.27%	3.82%	3.41%	2%	3.19%	3.44%	3.73%
Dividend per Share ²	0.372	0.4	0.44	0.48	0.52	0.5731	0.6193	0.6624
Rate of return	0.99%	1.29%	1.27%	1.49%	1.43%	1.21%	1.31%	1.4%
EPS ²	1.68	1.95	1.85	1.79	1.54	2.004	2.277	2.506
Distribution rate	22.1%	20.5%	23.8%	26.8%	33.8%	28.6%	27.2%	26.4%
Net sales ¹	12,522	14,853	14,657	14,540	14,092	15,222	15,990	16,513
EBITDA ¹	7,014	7,379	7,172	7,011	6,365	7,280	7,866	8,262
EBIT ¹	5,594	5,879	5,561	5,353	4,685	5,624	6,131	6,493
Net income ¹	3,781	4,166	3,715	3,470	2,889	3,702	4,085	4,350
Net Debt ¹	14,050	16,577	17,097	17,498	18,198	17,256	16,633	15,342
Reference price ²	37.60	30.98	34.67	32.27	36.25	47.43	47.43	47.43
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	1/20/22	1/25/23	1/24/24	1/23/25	1/22/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNION PACIFIC CORPORATION	21.53x	7.1x	14.07x	2%	165B
CSX CORPORATION	23.67x	6.91x	14.44x	1.21%	87.86B
CANADIAN PACIFIC KANSAS CITY LIMITED	25.35x	8.03x	15.76x	0.82%	75.59B
CANADIAN NATIONAL RAILWAY COMPANY	20.92x	6.76x	13.93x	2.16%	72.29B
NORFOLK SOUTHERN CORPORATION	25.56x	6.46x	14.57x	1.71%	71.03B
OLD DOMINION FREIGHT LINE, INC.	30.83x	6.17x	18.46x	0.64%	37.19B
JB HUNT TRANSPORT SERVICES	31.43x	1.66x	12.92x	0.79%	21.58B
XPO, INC.	37.66x	2.67x	15.85x	-.--%	21.41B
C.H. ROBINSON WORLDWIDE, INC.	22.98x	0.96x	16.41x	1.79%	16.43B
Average	26.66x	5.19x	15.15x	1.23%	63.11B
Weighted average by Cap.	24.43x	6.46x	14.77x	1.49%