As of 2024-12-15, the Intrinsic Value of CSX Corp (CSX) is
39.18 USD. This CSX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.24 USD, the upside of CSX Corp is
17.90%.
The range of the Intrinsic Value is 25.76 - 73.28 USD
39.18 USD
Intrinsic Value
CSX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.76 - 73.28 |
39.18 |
17.9% |
| DCF (Growth 10y) |
27.31 - 70.20 |
39.54 |
18.9% |
| DCF (EBITDA 5y) |
37.84 - 44.02 |
40.06 |
20.5% |
| DCF (EBITDA 10y) |
36.53 - 45.89 |
40.33 |
21.3% |
| Fair Value |
9.39 - 9.39 |
9.39 |
-71.74% |
| P/E |
41.72 - 55.12 |
47.17 |
41.9% |
| EV/EBITDA |
33.65 - 44.56 |
38.51 |
15.9% |
| EPV |
20.09 - 29.35 |
24.72 |
-25.6% |
| DDM - Stable |
15.85 - 46.58 |
31.22 |
-6.1% |
| DDM - Multi |
19.18 - 42.81 |
26.38 |
-20.6% |
CSX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
64,100.68 |
| Beta |
0.58 |
| Outstanding shares (mil) |
1,928.42 |
| Enterprise Value (mil) |
80,997.68 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.96% |
| Cost of Debt |
4.70% |
| WACC |
7.76% |