Valuation Union Pacific Corporation Deutsche Boerse AG
Stocks
UNP0
CA90782V1067
Ground Freight & Logistics
|
Market Closed -
Deutsche Boerse AG
02:42:47 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 17.70 EUR | +0.57% |
|
-1.67% | +22.07% |
| 09-11 | CN Files Description of Anticipated Requested Conditions With STB | MT |
| 09-10 | CN Rail Sets Conditions in Exchange for Support of Union Pacific-Norfolk Southern Merger | DJ |
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 | 168,955 | - | - |
| Change | - | -17.81% | 12.48% | -7.67% | -0.75% | 23.14% | - | - |
| Enterprise Value (EV) 1 | 190,683 | 165,427 | 181,237 | 168,407 | 167,758 | 195,575 | 192,312 | 188,922 |
| Change | - | -13.24% | 9.56% | -7.08% | -0.39% | 16.58% | -1.67% | -1.76% |
| P/E | 25.3x | 18.5x | 23.5x | 20.6x | 19.3x | 22x | 20.2x | 18.3x |
| PBR | 11.6x | 10.6x | 10.1x | 8.22x | 7.46x | 7.4x | 6.28x | 5.31x |
| PEG | - | 1.5x | -3.47x | 3.36x | 2.4x | 2.84x | 2.22x | 1.8x |
| Capitalization / Revenue | 7.43x | 5.35x | 6.21x | 5.7x | 5.6x | 6.31x | 6.05x | 5.78x |
| EV / Revenue | 8.75x | 6.65x | 7.51x | 6.94x | 6.84x | 7.31x | 6.88x | 6.46x |
| EV / EBITDA | 16.5x | 13.6x | 15.9x | 13.9x | 13.6x | 14.4x | 13.2x | 12.3x |
| EV / EBIT | 20.4x | 16.7x | 20x | 17.3x | 17x | 17.9x | 16.3x | 14.9x |
| EV / FCF | 31.3x | 28.8x | 38x | 28.6x | 30.5x | 27x | 24.9x | 23.1x |
| FCF Yield | 3.2% | 3.47% | 2.63% | 3.5% | 3.28% | 3.7% | 4.02% | 4.33% |
| 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% | 1.95% | 2.01% | 2.15% |
| 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 | 284.40 | 284.40 | 284.40 |
| Nbr of stocks (in thousands) | 642,876 | 642,876 | 609,597 | 606,257 | 593,161 | 594,075 | - | - |
| Announcement Date | 1/20/22 | 1/24/23 | 1/25/24 | 1/23/25 | 1/27/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.03x | 7.31x | 14.4x | 1.95% | 169B | |
| 24.37x | 7.11x | 14.84x | 1.17% | 90.67B | |
| 25.74x | 6.54x | 14.7x | 1.69% | 71.94B | |
| 13.87x | 0.86x | 5.25x | 4.29% | 14.21B | |
| 14.69x | 2.7x | 6.54x | 6.32% | 4.5B | |
| 27.29x | 3.44x | 15.77x | 2.05% | 3.98B | |
| -0.91x | - | - | 3.63% | 391M | |
| Average | 18.15x | 4.66x | 11.92x | 3.01% | 50.66B | |
| Weighted average by Cap. | 22.99x | 6.74x | 14.12x | 1.85% |
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
- UNP0 Stock
- Valuation Union Pacific Corporation
Select your edition
All financial news and data tailored to specific country editions
