NSC
Norfolk Southern Corp
Price:  
255.97 
USD
Volume:  
1,466,177.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NSC Intrinsic Value

10.10 %
Upside

What is the intrinsic value of NSC?

As of 2025-07-01, the Intrinsic Value of Norfolk Southern Corp (NSC) is 281.90 USD. This NSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 255.97 USD, the upside of Norfolk Southern Corp is 10.10%.

The range of the Intrinsic Value is 188.62 - 502.99 USD

Is NSC undervalued or overvalued?

Based on its market price of 255.97 USD and our intrinsic valuation, Norfolk Southern Corp (NSC) is undervalued by 10.10%.

255.97 USD
Stock Price
281.90 USD
Intrinsic Value
Intrinsic Value Details

NSC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 188.62 - 502.99 281.90 10.1%
DCF (Growth 10y) 197.85 - 476.90 281.39 9.9%
DCF (EBITDA 5y) 273.42 - 322.51 296.24 15.7%
DCF (EBITDA 10y) 263.84 - 331.24 294.98 15.2%
Fair Value 92.56 - 92.56 92.56 -63.84%
P/E 233.60 - 376.89 288.19 12.6%
EV/EBITDA 242.69 - 271.67 254.40 -0.6%
EPV 108.01 - 156.93 132.47 -48.2%
DDM - Stable 128.01 - 363.21 245.61 -4.0%
DDM - Multi 132.96 - 283.75 180.06 -29.7%

NSC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 57,705.87
Beta 0.85
Outstanding shares (mil) 225.44
Enterprise Value (mil) 73,914.88
Market risk premium 4.60%
Cost of Equity 8.85%
Cost of Debt 5.00%
WACC 7.72%