As of 2025-09-18, the Intrinsic Value of Norfolk Southern Corp (NSC) is 306.85 USD. This NSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 278.00 USD, the upside of Norfolk Southern Corp is 10.40%.
The range of the Intrinsic Value is 202.60 - 566.97 USD
Based on its market price of 278.00 USD and our intrinsic valuation, Norfolk Southern Corp (NSC) is undervalued by 10.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 202.60 - 566.97 | 306.85 | 10.4% |
| DCF (Growth 10y) | 206.06 - 520.73 | 296.88 | 6.8% |
| DCF (EBITDA 5y) | 276.24 - 333.18 | 303.81 | 9.3% |
| DCF (EBITDA 10y) | 263.70 - 337.20 | 298.40 | 7.3% |
| Fair Value | 93.88 - 93.88 | 93.88 | -66.23% |
| P/E | 221.13 - 346.42 | 278.02 | 0.0% |
| EV/EBITDA | 240.49 - 279.13 | 262.09 | -5.7% |
| EPV | 102.51 - 148.82 | 125.67 | -54.8% |
| DDM - Stable | 132.58 - 387.43 | 260.00 | -6.5% |
| DDM - Multi | 140.25 - 307.54 | 191.44 | -31.1% |
| Market Cap (mil) | 62,369.30 |
| Beta | 0.97 |
| Outstanding shares (mil) | 224.35 |
| Enterprise Value (mil) | 78,433.30 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.18% |
| Cost of Debt | 5.00% |
| WACC | 8.03% |