NSC
Norfolk Southern Corp
Price:  
218.68 
USD
Volume:  
1,893,641.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NSC Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Norfolk Southern Corp (NSC) is 208.68 USD. This NSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 218.68 USD, the upside of Norfolk Southern Corp is %.

The range of the Intrinsic Value is 122.41 - 458.00 USD

218.68 USD
Stock Price
208.68 USD
Intrinsic Value
Intrinsic Value Details

NSC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 122.41 - 458.00 208.68 -4.6%
DCF (Growth 10y) 133.16 - 442.40 213.50 -2.4%
DCF (EBITDA 5y) 193.12 - 254.46 225.04 2.9%
DCF (EBITDA 10y) 183.97 - 264.37 223.18 2.1%
Fair Value 31.30 - 31.30 31.30 -85.69%
P/E 152.72 - 199.88 171.60 -21.5%
EV/EBITDA 173.23 - 246.07 213.59 -2.3%
EPV 93.57 - 151.85 122.71 -43.9%
DDM - Stable 48.64 - 157.62 103.13 -52.8%
DDM - Multi 109.09 - 252.28 149.95 -31.4%

NSC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 49,402.00
Beta 1.06
Outstanding shares (mil) 225.91
Enterprise Value (mil) 66,333.00
Market risk premium 4.60%
Cost of Equity 10.29%
Cost of Debt 5.00%
WACC 8.68%