As of 2025-09-18, the Intrinsic Value of Union Pacific Corp (UNP) is 255.87 USD. This UNP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 217.17 USD, the upside of Union Pacific Corp is 17.80%.
The range of the Intrinsic Value is 167.33 - 489.06 USD
Based on its market price of 217.17 USD and our intrinsic valuation, Union Pacific Corp (UNP) is undervalued by 17.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 167.33 - 489.06 | 255.87 | 17.8% |
| DCF (Growth 10y) | 184.02 - 486.66 | 268.01 | 23.4% |
| DCF (EBITDA 5y) | 213.72 - 258.82 | 235.50 | 8.4% |
| DCF (EBITDA 10y) | 219.42 - 282.46 | 249.07 | 14.7% |
| Fair Value | 58.47 - 58.47 | 58.47 | -73.08% |
| P/E | 211.57 - 271.30 | 237.22 | 9.2% |
| EV/EBITDA | 192.50 - 221.37 | 208.19 | -4.1% |
| EPV | 118.12 - 168.31 | 143.22 | -34.1% |
| DDM - Stable | 104.94 - 308.42 | 206.68 | -4.8% |
| DDM - Multi | 133.42 - 291.03 | 181.48 | -16.4% |
| Market Cap (mil) | 128,790.50 |
| Beta | 0.75 |
| Outstanding shares (mil) | 593.04 |
| Enterprise Value (mil) | 160,543.50 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.11% |
| Cost of Debt | 4.39% |
| WACC | 7.98% |