As of 2025-05-27, the Intrinsic Value of Union Pacific Corp (UNP) is 229.61 USD. This UNP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 222.11 USD, the upside of Union Pacific Corp is 3.40%.
The range of the Intrinsic Value is 152.08 - 424.22 USD
Based on its market price of 222.11 USD and our intrinsic valuation, Union Pacific Corp (UNP) is undervalued by 3.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 152.08 - 424.22 | 229.61 | 3.4% |
| DCF (Growth 10y) | 170.28 - 430.62 | 245.09 | 10.3% |
| DCF (EBITDA 5y) | 197.46 - 239.53 | 218.83 | -1.5% |
| DCF (EBITDA 10y) | 207.11 - 266.50 | 235.95 | 6.2% |
| Fair Value | 56.34 - 56.34 | 56.34 | -74.64% |
| P/E | 217.29 - 285.06 | 235.41 | 6.0% |
| EV/EBITDA | 189.16 - 214.09 | 197.05 | -11.3% |
| EPV | 125.94 - 179.05 | 152.50 | -31.3% |
| DDM - Stable | 101.89 - 293.94 | 197.92 | -10.9% |
| DDM - Multi | 124.79 - 266.52 | 168.57 | -24.1% |
| Market Cap (mil) | 132,706.28 |
| Beta | 0.63 |
| Outstanding shares (mil) | 597.48 |
| Enterprise Value (mil) | 164,137.28 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.60% |
| Cost of Debt | 4.39% |
| WACC | 7.60% |