CSX · CSX Corporation

$41.222026-05-17

Sector: Industrials; Industry: Railroads; Sub-Industry: Rail Transportation

Intrinsic Value Range Comparison · Mulya.ai

Bull

$41

-1.5% vs market

Base · active

$23

-45.3% vs market

Bear

$15

-63.1% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $15

Base $23

Median $40

Bull $41

Market $41

Market Price $41

Mulya.ai Base $23

Analysts Median $40

Mulya.ai IV range ($15 · $41)

Analysts Range ($30 · $45)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2021.Q4	$12.5B	—	41.2%	23.6%	$3.9B	−$442MM	$3.5B	8.8%	—	14.3%	$27.6B	$2.03	—
2022.Q4	$14.9B	18.6%	40.1%	23.1%	$4.6B	−$769MM	$3.8B	9.4%	—	16.3%	$28.6B	$2.21	—
2023.Q4	$14.7B	-1.3%	37.3%	24.0%	$4.2B	−$451MM	$3.7B	9.0%	—	14.4%	$29.1B	$1.97	—
2024.Q4	$14.5B	-0.8%	36.9%	23.8%	$4.1B	−$824MM	$3.3B	9.6%	—	13.8%	$30.0B	$1.86	—
2025.Q4	$14.1B	-3.1%	32.1%	23.3%	$3.5B	$1.2B	$4.7B	9.7%	—	11.3%	$31.4B	$1.55	17.0
italics below = DCF projection · 10yr Rev CAGR: 4.4%
2026.Q4	$14.5B	+2.8%	32.0%	23.0%	$3.6B	−$720MM	$2.8B	9.6%	$2.6B	11.3%	$32.1B	$1.91	21.6
2027.Q4	$15.2B	+4.6%	32.0%	22.7%	$3.8B	−$1.3B	$2.5B	9.5%	$2.0B	11.5%	$33.4B	$2.01	20.5
2028.Q4	$15.8B	+4.5%	32.0%	22.3%	$3.9B	−$1.4B	$2.5B	9.4%	$1.9B	11.6%	$34.8B	$2.11	19.5
2029.Q4	$16.7B	+5.7%	32.0%	22.0%	$4.2B	$0MM	$4.2B	9.3%	$2.9B	12.0%	$34.8B	$2.24	18.4
2030.Q4	$17.6B	+5.0%	32.0%	21.7%	$4.4B	$0MM	$4.4B	9.2%	$2.8B	12.7%	$34.8B	$2.36	17.5

Term. Yr+	$22.5B	4.1%	32.9%	20.0%	$5.9B	−$1.9B	$4.1B	8.6%	$37.6B	13.1%	—	—	—

Active scenario IV: $23 (-45.3% vs market)