As of 2025-01-13, the Intrinsic Value of Union Pacific Corp (UNP) is
249.65 USD. This UNP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 225.21 USD, the upside of Union Pacific Corp is
10.90%.
The range of the Intrinsic Value is 156.09 - 532.19 USD
249.65 USD
Intrinsic Value
UNP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
156.09 - 532.19 |
249.65 |
10.9% |
| DCF (Growth 10y) |
158.23 - 485.48 |
240.37 |
6.7% |
| DCF (EBITDA 5y) |
200.14 - 234.45 |
213.92 |
-5.0% |
| DCF (EBITDA 10y) |
190.37 - 241.45 |
212.24 |
-5.8% |
| Fair Value |
54.74 - 54.74 |
54.74 |
-75.70% |
| P/E |
207.67 - 309.59 |
251.56 |
11.7% |
| EV/EBITDA |
174.53 - 230.51 |
200.40 |
-11.0% |
| EPV |
117.20 - 173.97 |
145.58 |
-35.4% |
| DDM - Stable |
101.42 - 336.35 |
218.89 |
-2.8% |
| DDM - Multi |
122.26 - 300.19 |
172.05 |
-23.6% |
UNP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
136,535.81 |
| Beta |
0.57 |
| Outstanding shares (mil) |
606.26 |
| Enterprise Value (mil) |
167,001.81 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.74% |
| Cost of Debt |
4.39% |
| WACC |
7.71% |