As of 2025-01-21, the Intrinsic Value of Norfolk Southern Corp (NSC) is 274.36 USD. This NSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 245.34 USD, the upside of Norfolk Southern Corp is 11.80%.

The range of the Intrinsic Value is 167.46 - 586.89 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	167.46 - 586.89	274.36	11.8%
DCF (Growth 10y)	188.12 - 588.75	291.04	18.6%
DCF (EBITDA 5y)	231.46 - 277.45	248.12	1.1%
DCF (EBITDA 10y)	234.59 - 303.14	262.22	6.9%
Fair Value	53.39 - 53.39	53.39	-78.24%
P/E	189.47 - 309.05	238.49	-2.8%
EV/EBITDA	172.48 - 268.18	225.69	-8.0%
EPV	120.07 - 181.11	150.59	-38.6%
DDM - Stable	96.63 - 324.27	210.45	-14.2%
DDM - Multi	132.57 - 330.85	187.59	-23.5%