UNP
Union Pacific Corp
Price:  
226.11 
USD
Volume:  
3,337,165.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UNP WACC - Weighted Average Cost of Capital

The WACC of Union Pacific Corp (UNP) is 8.8%.

The Cost of Equity of Union Pacific Corp (UNP) is 10.05%.
The Cost of Debt of Union Pacific Corp (UNP) is 4.60%.

Range Selected
Cost of equity 8.40% - 11.70% 10.05%
Tax rate 23.00% - 23.20% 23.10%
Cost of debt 4.00% - 5.20% 4.60%
WACC 7.4% - 10.2% 8.8%
WACC

UNP WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.98 1.21
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.40% 11.70%
Tax rate 23.00% 23.20%
Debt/Equity ratio 0.24 0.24
Cost of debt 4.00% 5.20%
After-tax WACC 7.4% 10.2%
Selected WACC 8.8%