UNP
Union Pacific Corp
Price:  
224.87 
USD
Volume:  
5,792,823.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UNP Intrinsic Value

14.60 %
Upside

What is the intrinsic value of UNP?

As of 2025-07-21, the Intrinsic Value of Union Pacific Corp (UNP) is 257.78 USD. This UNP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 224.87 USD, the upside of Union Pacific Corp is 14.60%.

The range of the Intrinsic Value is 166.52 - 510.67 USD

Is UNP undervalued or overvalued?

Based on its market price of 224.87 USD and our intrinsic valuation, Union Pacific Corp (UNP) is undervalued by 14.60%.

224.87 USD
Stock Price
257.78 USD
Intrinsic Value
Intrinsic Value Details

UNP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 166.52 - 510.67 257.78 14.6%
DCF (Growth 10y) 183.93 - 510.67 271.31 20.7%
DCF (EBITDA 5y) 210.82 - 256.93 233.06 3.6%
DCF (EBITDA 10y) 219.51 - 284.15 249.88 11.1%
Fair Value 56.34 - 56.34 56.34 -74.95%
P/E 225.35 - 294.08 244.33 8.7%
EV/EBITDA 198.72 - 225.72 212.81 -5.4%
EPV 122.13 - 174.22 148.17 -34.1%
DDM - Stable 105.76 - 325.72 215.74 -4.1%
DDM - Multi 132.72 - 302.52 182.83 -18.7%

UNP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 134,355.33
Beta 0.69
Outstanding shares (mil) 597.48
Enterprise Value (mil) 165,786.33
Market risk premium 4.60%
Cost of Equity 8.79%
Cost of Debt 4.39%
WACC 7.77%