UNP
Union Pacific Corp
Price:  
252.98 
USD
Volume:  
2,720,647.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UNP Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Union Pacific Corp (UNP) is 287.52 USD. This UNP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 252.98 USD, the upside of Union Pacific Corp is %.

The range of the Intrinsic Value is 170.07 - 745.47 USD

252.98 USD
Stock Price
287.52 USD
Intrinsic Value
Intrinsic Value Details

UNP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 170.07 - 745.47 287.52 13.7%
DCF (Growth 10y) 172.78 - 680.68 277.55 9.7%
DCF (EBITDA 5y) 225.56 - 288.40 252.73 -0.1%
DCF (EBITDA 10y) 212.75 - 294.43 248.25 -1.9%
Fair Value 52.31 - 52.31 52.31 -79.32%
P/E 245.49 - 295.00 267.18 5.6%
EV/EBITDA 205.33 - 254.79 227.52 -10.1%
EPV 109.77 - 172.28 141.02 -44.3%
DDM - Stable 102.10 - 410.10 256.10 1.2%
DDM - Multi 132.44 - 393.10 195.78 -22.6%

UNP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 154,262.14
Beta 1.11
Outstanding shares (mil) 609.78
Enterprise Value (mil) 185,786.14
Market risk premium 4.60%
Cost of Equity 8.73%
Cost of Debt 4.62%
WACC 7.83%