As of 2024-12-14, the Intrinsic Value of Union Pacific Corp (UNP) is
241.12 USD. This UNP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 234.98 USD, the upside of Union Pacific Corp is
2.60%.
The range of the Intrinsic Value is 152.11 - 500.12 USD
241.12 USD
Intrinsic Value
UNP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
152.11 - 500.12 |
241.12 |
2.6% |
| DCF (Growth 10y) |
154.27 - 456.50 |
232.28 |
-1.1% |
| DCF (EBITDA 5y) |
205.37 - 240.11 |
217.98 |
-7.2% |
| DCF (EBITDA 10y) |
192.97 - 244.55 |
214.02 |
-8.9% |
| Fair Value |
54.74 - 54.74 |
54.74 |
-76.71% |
| P/E |
229.67 - 321.20 |
268.07 |
14.1% |
| EV/EBITDA |
180.56 - 239.99 |
206.68 |
-12.0% |
| EPV |
114.83 - 169.87 |
142.35 |
-39.4% |
| DDM - Stable |
100.04 - 323.54 |
211.79 |
-9.9% |
| DDM - Multi |
120.53 - 288.59 |
168.41 |
-28.3% |
UNP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
142,458.97 |
| Beta |
0.62 |
| Outstanding shares (mil) |
606.26 |
| Enterprise Value (mil) |
172,924.97 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.85% |
| Cost of Debt |
4.39% |
| WACC |
7.83% |