CSX · CSX Corporation
$47.662026-07-21Sector: Industrials; Industry: Railroads; Sub-Industry: Rail Transportation
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$19
-61.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($15 · $38) Analysts Range ($36 · $55) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $14.7B | — | 37.3% | 24.1% | $4.1B | −$628MM | $3.5B | 9.3% | — | 14.0% | $29.6B | $1.97 | — |
| 2024.Q4 | $14.7B | 0.0% | 37.3% | 23.8% | $4.2B | −$824MM | $3.3B | 9.6% | — | 14.0% | $30.0B | $1.97 | — |
| 2025.Q1 | $14.5B | -0.8% | 36.9% | 23.8% | $4.1B | −$589MM | $3.5B | 9.9% | — | 13.6% | $30.1B | $1.86 | — |
| 2025.Q4 | $14.5B | 0.0% | 36.9% | 23.3% | $4.1B | $1.2B | $5.3B | 9.7% | — | 13.4% | $31.4B | $1.86 | — |
| 2026.Q1 | $14.2B | -2.7% | 33.4% | 23.3% | $3.6B | $1.3B | $5.0B | 9.7% | — | 11.6% | $31.3B | $1.64 | 18.7 |
| italics below = DCF projection · 10yr Rev CAGR: 4.6% |
| 2027.Q1 | $15.0B | +6.0% | 32.0% | 22.9% | $3.7B | −$720MM | $3.0B | 9.4% | $2.7B | 11.7% | $32.1B | $1.99 | 23.9 |
| 2028.Q1 | $15.6B | +4.3% | 32.0% | 22.6% | $3.9B | −$683MM | $3.2B | 9.4% | $2.7B | 11.9% | $32.7B | $2.08 | 22.9 |
| 2029.Q1 | $16.3B | +4.2% | 32.0% | 22.3% | $4.1B | −$957MM | $3.1B | 9.3% | $2.4B | 12.2% | $33.7B | $2.18 | 21.9 |
| 2030.Q1 | $17.2B | +5.6% | 32.0% | 21.9% | $4.3B | $0MM | $4.3B | 9.2% | $3.0B | 12.8% | $33.7B | $2.31 | 20.6 |
| 2031.Q1 | $18.0B | +4.8% | 32.0% | 21.6% | $4.5B | $0MM | $4.5B | 9.1% | $2.9B | 13.4% | $33.7B | $2.43 | 19.6 |
|
| Term. Yr+ | $23.0B | 4.1% | 32.9% | 20.0% | $6.1B | −$2.4B | $3.6B | 8.6% | $33.7B | 10.2% | — | — | — |
Active scenario IV: $19 (-61.1% vs market)