
Union Pacific Corporation
UNP 284.40 (-0.48%) 1.37
EV: $206.66(B)
Total Equity: $20.67(B)
Debt/Equity: 1.51
Dividend/share: $5.5
Div. yield: 1.94%
P/E: 23.01
Forward P/E: 21.79
P/FCF: 25.97
P/S: 6.64
P/B: 8.17
EPS: $12.4
EPS (fwd): $13.1
FCF/share: $10.9
Revenue/share: $42.9
Book value/share: $34.8
ROIC: 14.3%
ROA: 10.3%
ROE: 41.6%
Margins: Gross | Op. | Net
56.3% | 40.6% | 28.8%
0.0%of Portfolio
My holdings
Day change
Total change
UNP Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$284
53% Overvalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: Medium
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 12.7 | 13.1 | 13.3 | 24 |
| FY+2 | 13.3 | 14.2 | 14.8 | 24 |
| FY+3 | 14.0 | 15.5 | 16.6 | 12 |
| FY+4 | 15.9 | 16.8 | 17.7 | 2 |
| FY+5 | 16.9 | 18.2 | 19.4 | 2 |
Analyst Price Targets
CURRENT PRICE
$284
18% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
