As of 2025-10-26, the Intrinsic Value of Norfolk Southern Corp (NSC) is 273.59 USD. This NSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 280.50 USD, the upside of Norfolk Southern Corp is -2.50%.
The range of the Intrinsic Value is 181.69 - 497.89 USD
Based on its market price of 280.50 USD and our intrinsic valuation, Norfolk Southern Corp (NSC) is overvalued by 2.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 181.69 - 497.89 | 273.59 | -2.5% |
| DCF (Growth 10y) | 184.86 - 457.48 | 264.80 | -5.6% |
| DCF (EBITDA 5y) | 283.30 - 318.41 | 295.36 | 5.3% |
| DCF (EBITDA 10y) | 279.53 - 330.33 | 299.76 | 6.9% |
| Fair Value | 72.82 - 72.82 | 72.82 | -74.04% |
| P/E | 121.50 - 166.26 | 137.62 | -50.9% |
| EV/EBITDA | 243.77 - 266.23 | 252.95 | -9.8% |
| EPV | 92.09 - 133.59 | 112.84 | -59.8% |
| DDM - Stable | 120.48 - 346.49 | 233.49 | -16.8% |
| DDM - Multi | 127.37 - 274.82 | 172.99 | -38.3% |
| Market Cap (mil) | 68,641.16 |
| Beta | 1.04 |
| Outstanding shares (mil) | 244.71 |
| Enterprise Value (mil) | 68,641.16 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.25% |
| Cost of Debt | 5.00% |
| WACC | 8.14% |