Valuation Union Pacific Corporation

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-07-10 EDT			5-day change	1st Jan Change
286.96 ^USD	+0.67%		+1.67%	+24.05%

07-10	JPMorgan Adjusts Price Target on Union Pacific to $304 From $275	MT
07-09	Citigroup Adjusts Price Target on Union Pacific to $326 From $307	MT

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	170,372	-	-
Change	-	-17.81%	12.48%	-7.67%	-0.75%	24.17%	-	-
Enterprise Value (EV) ¹	190,683	165,427	181,237	168,407	167,758	197,263	194,229	192,769
Change	-	-13.24%	9.56%	-7.08%	-0.39%	17.59%	-1.54%	-0.75%
P/E	25.3x	18.5x	23.5x	20.6x	19.3x	23x	20.9x	19x
PBR	11.6x	10.6x	10.1x	8.22x	7.46x	7.57x	6.44x	5.72x
PEG	-	1.5x	-3.47x	3.36x	2.4x	5.51x	2.1x	1.9x
Capitalization / Revenue	7.43x	5.35x	6.21x	5.7x	5.6x	6.51x	6.23x	5.99x
EV / Revenue	8.75x	6.65x	7.51x	6.94x	6.84x	7.53x	7.1x	6.78x
EV / EBITDA	16.5x	13.6x	15.9x	13.9x	13.6x	14.8x	13.6x	12.9x
EV / EBIT	20.4x	16.7x	20x	17.3x	17x	18.5x	16.8x	15.7x
EV / FCF	31.3x	28.8x	38x	28.6x	30.5x	28.4x	25.9x	24.1x
FCF Yield	3.2%	3.47%	2.63%	3.5%	3.28%	3.52%	3.86%	4.15%
Dividend per Share ²	4.29	5.08	5.2	5.28	5.44	5.55	5.745	6.161
Rate of return	1.7%	2.45%	2.12%	2.32%	2.35%	1.93%	2%	2.15%
EPS ²	9.95	11.21	10.45	11.09	11.98	12.48	13.73	15.11
Distribution rate	43.1%	45.3%	49.8%	47.6%	45.4%	44.5%	41.8%	40.8%
Net sales ¹	21,804	24,875	24,119	24,250	24,510	26,190	27,337	28,436
EBITDA ¹	11,546	12,163	11,400	12,111	12,311	13,331	14,259	14,989
EBIT ¹	9,338	9,917	9,082	9,713	9,846	10,691	11,527	12,297
Net income ¹	6,523	6,998	6,379	6,747	7,138	7,400	8,132	8,822
Net Debt ¹	28,723	32,307	31,508	30,156	30,548	26,891	23,857	22,397
Reference price ²	251.93	207.07	245.62	228.04	231.32	286.96	286.96	286.96
Nbr of stocks (in thousands)	642,876	642,876	609,597	606,257	593,161	593,713	-	-
Announcement Date	1/20/22	1/24/23	1/25/24	1/23/25	1/27/26	-	-	-

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	22.99x	7.53x	14.8x	1.93%	170B
CSX CORPORATION	25.49x	7.32x	15.4x	1.14%	91.81B
NORFOLK SOUTHERN CORPORATION	27.24x	6.87x	15.45x	1.65%	73.55B
DAQIN RAILWAY CO., LTD.	12.51x	0.84x	4.51x	4.81%	13.88B
AURIZON HOLDINGS LIMITED	17.05x	2.96x	7.16x	5.4%	4.87B
CONTAINER CORPORATION OF INDIA LIMITED	26.8x	3.41x	15.55x	2.22%	3.7B
FTAI INFRASTRUCTURE INC.	-1.75x	-	-	2.64%	536M
Average	18.62x	4.82x	12.14x	2.83%	51.25B
Weighted average by Cap.	24.02x	6.98x	14.59x	1.84%