Valuation Union Pacific Corporation

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-06-18 EDT			5-day change	1st Jan Change
256.88 ^USD	-0.45%		-5.80%	+11.05%

06-16	Union Pacific Corporation Presents at NYSE 2026 European Investor Conference, Jun-16-2026 09:00 AM
06-16	CRH Appoints Tony Will to Board of Directors

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	152,513	-	-
Change	-	-17.81%	12.48%	-7.67%	-0.75%	11.15%	-	-
Enterprise Value (EV) ¹	190,683	165,427	181,237	168,407	167,758	179,414	176,420	175,081
Change	-	-13.24%	9.56%	-7.08%	-0.39%	6.95%	-1.67%	-0.76%
P/E	25.3x	18.5x	23.5x	20.6x	19.3x	20.6x	18.7x	17x
PBR	11.6x	10.6x	10.1x	8.22x	7.46x	7.18x	5.61x	5.17x
PEG	-	1.5x	-3.47x	3.36x	2.4x	5.24x	1.8x	1.7x
Capitalization / Revenue	7.43x	5.35x	6.21x	5.7x	5.6x	5.87x	5.62x	5.4x
EV / Revenue	8.75x	6.65x	7.51x	6.94x	6.84x	6.91x	6.51x	6.2x
EV / EBITDA	16.5x	13.6x	15.9x	13.9x	13.6x	13.5x	12.4x	11.8x
EV / EBIT	20.4x	16.7x	20x	17.3x	17x	16.9x	15.4x	14.3x
EV / FCF	31.3x	28.8x	38x	28.6x	30.5x	25.8x	23.6x	21.9x
FCF Yield	3.2%	3.47%	2.63%	3.5%	3.28%	3.87%	4.24%	4.57%
Dividend per Share ²	4.29	5.08	5.2	5.28	5.44	5.552	5.745	6.161
Rate of return	1.7%	2.45%	2.12%	2.32%	2.35%	2.16%	2.24%	2.4%
EPS ²	9.95	11.21	10.45	11.09	11.98	12.45	13.71	15.11
Distribution rate	43.1%	45.3%	49.8%	47.6%	45.4%	44.6%	41.9%	40.8%
Net sales ¹	21,804	24,875	24,119	24,250	24,510	25,971	27,117	28,232
EBITDA ¹	11,546	12,163	11,400	12,111	12,311	13,282	14,216	14,897
EBIT ¹	9,338	9,917	9,082	9,713	9,846	10,639	11,473	12,211
Net income ¹	6,523	6,998	6,379	6,747	7,138	7,367	8,125	8,803
Net Debt ¹	28,723	32,307	31,508	30,156	30,548	26,901	23,907	22,568
Reference price ²	251.93	207.07	245.62	228.04	231.32	256.88	256.88	256.88
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	20.63x	6.91x	13.51x	2.16%	153B
CSX CORPORATION	23.87x	6.92x	14.49x	1.23%	84.79B
NORFOLK SOUTHERN CORPORATION	25.3x	6.47x	14.56x	1.79%	67.4B
DAQIN RAILWAY CO., LTD.	13.39x	0.89x	4.76x	4.46%	14.67B
AURIZON HOLDINGS LIMITED	17.25x	2.98x	7.2x	5.33%	4.97B
CONTAINER CORPORATION OF INDIA LIMITED	27.26x	3.48x	15.86x	2.19%	3.81B
FTAI INFRASTRUCTURE INC.	-2.02x	-	-	2.49%	568M
Average	17.95x	4.61x	11.73x	2.81%	46.96B
Weighted average by Cap.	22.09x	6.45x	13.52x	2%