As of 2024-07-27, the Intrinsic Value of Norfolk Southern Corp (NSC) is
206.88 USD. This NSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 247.22 USD, the upside of Norfolk Southern Corp is
%.
The range of the Intrinsic Value is 122.34 - 445.53 USD
206.88 USD
Intrinsic Value
NSC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
122.34 - 445.53 |
206.88 |
-16.3% |
| DCF (Growth 10y) |
133.09 - 430.45 |
211.69 |
-14.4% |
| DCF (EBITDA 5y) |
204.75 - 262.75 |
234.00 |
-5.3% |
| DCF (EBITDA 10y) |
192.62 - 270.47 |
229.88 |
-7.0% |
| Fair Value |
31.30 - 31.30 |
31.30 |
-87.34% |
| P/E |
170.00 - 212.61 |
188.44 |
-23.8% |
| EV/EBITDA |
173.23 - 256.74 |
222.16 |
-10.1% |
| EPV |
93.53 - 150.09 |
121.81 |
-50.7% |
| DDM - Stable |
48.77 - 154.96 |
101.86 |
-58.8% |
| DDM - Multi |
109.38 - 248.06 |
149.51 |
-39.5% |
NSC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
55,849.47 |
| Beta |
1.03 |
| Outstanding shares (mil) |
225.91 |
| Enterprise Value (mil) |
72,780.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.31% |
| Cost of Debt |
5.00% |
| WACC |
8.71% |