UNP
Union Pacific Corp
Price:  
253.69 
USD
Volume:  
3,012,537.00
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 7.8%.

The Cost of Equity of Union Pacific Corp (UNP) is 8.65%.
The Cost of Debt of Union Pacific Corp (UNP) is 5.00%.

Range Selected
Cost of equity 7.20% - 10.10% 8.65%
Tax rate 23.00% - 23.20% 23.10%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.6% - 9.0% 7.8%
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 0.73 0.94
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 10.10%
Tax rate 23.00% 23.20%
Debt/Equity ratio 0.21 0.21
Cost of debt 5.00% 5.00%
After-tax WACC 6.6% 9.0%
Selected WACC 7.8%