UNP
Union Pacific Corp
Price:  
222.58 
USD
Volume:  
2,057,136.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UNP Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Union Pacific Corp (UNP) is 213.65 USD. This UNP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 222.58 USD, the upside of Union Pacific Corp is %.

The range of the Intrinsic Value is 133.20 - 449.68 USD

222.58 USD
Stock Price
213.65 USD
Intrinsic Value
Intrinsic Value Details

UNP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 133.20 - 449.68 213.65 -4.0%
DCF (Growth 10y) 141.36 - 429.77 215.52 -3.2%
DCF (EBITDA 5y) 194.63 - 252.74 226.66 1.8%
DCF (EBITDA 10y) 185.36 - 262.02 223.98 0.6%
Fair Value 52.37 - 52.37 52.37 -76.47%
P/E 216.91 - 276.29 240.45 8.0%
EV/EBITDA 187.12 - 227.53 210.76 -5.3%
EPV 92.46 - 145.92 119.19 -46.5%
DDM - Stable 83.81 - 267.86 175.84 -21.0%
DDM - Multi 107.30 - 254.51 149.63 -32.8%

UNP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 135,800.52
Beta 0.98
Outstanding shares (mil) 610.12
Enterprise Value (mil) 166,803.52
Market risk premium 4.60%
Cost of Equity 10.13%
Cost of Debt 4.62%
WACC 8.86%