As of 2025-06-15, the Intrinsic Value of Norfolk Southern Corp (NSC) is 285.61 USD. This NSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 248.60 USD, the upside of Norfolk Southern Corp is 14.90%.
The range of the Intrinsic Value is 190.96 - 511.07 USD
Based on its market price of 248.60 USD and our intrinsic valuation, Norfolk Southern Corp (NSC) is undervalued by 14.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 190.96 - 511.07 | 285.61 | 14.9% |
| DCF (Growth 10y) | 200.27 - 484.49 | 285.05 | 14.7% |
| DCF (EBITDA 5y) | 271.03 - 317.17 | 293.39 | 18.0% |
| DCF (EBITDA 10y) | 262.84 - 327.47 | 293.47 | 18.0% |
| Fair Value | 92.56 - 92.56 | 92.56 | -62.77% |
| P/E | 230.00 - 373.65 | 280.10 | 12.7% |
| EV/EBITDA | 239.05 - 264.60 | 249.50 | 0.4% |
| EPV | 109.27 - 158.26 | 133.76 | -46.2% |
| DDM - Stable | 128.62 - 365.87 | 247.24 | -0.5% |
| DDM - Multi | 133.65 - 285.91 | 181.12 | -27.1% |
| Market Cap (mil) | 56,044.38 |
| Beta | 0.84 |
| Outstanding shares (mil) | 225.44 |
| Enterprise Value (mil) | 72,253.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.82% |
| Cost of Debt | 5.00% |
| WACC | 7.67% |