NSC · Norfolk Southern Corporation
$312.812026-07-21Sector: Industrials; Industry: Railroads; Sub-Industry: Rail Transportation
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-221.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($68 · $245) Analysts Range ($310 · $360) 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 | $12.2B | — | 23.1% | 19.6% | $2.3B | $184MM | $2.4B | 9.6% | — | 7.7% | $29.5B | $8.12 | — |
| 2024.Q4 | $12.2B | 0.0% | 23.1% | 21.2% | $2.2B | −$1.6B | $623MM | 9.9% | — | 7.4% | $30.0B | $8.12 | — |
| 2025.Q1 | $12.1B | -0.3% | 31.0% | 22.4% | $2.9B | −$488MM | $2.4B | 10.2% | — | 9.6% | $30.7B | $11.65 | — |
| 2025.Q4 | $12.1B | 0.0% | 31.0% | 21.6% | $3.0B | $1.5B | $4.4B | 10.0% | — | 9.5% | $31.1B | $11.65 | — |
| 2026.Q1 | $12.2B | 0.5% | 32.4% | 21.5% | $3.1B | $1.2B | $4.3B | 9.9% | — | 9.9% | $31.6B | $11.86 | 17.8 |
| italics below = DCF projection · 10yr Rev CAGR: 5.1% |
| 2027.Q1 | $12.9B | +5.6% | 32.8% | 21.4% | $3.3B | −$714MM | $2.6B | 9.7% | $2.4B | 10.4% | $32.3B | $14.76 | 21.2 |
| 2028.Q1 | $13.4B | +4.4% | 32.8% | 21.2% | $3.5B | −$729MM | $2.7B | 9.6% | $2.3B | 10.6% | $33.0B | $15.43 | 20.3 |
| 2029.Q1 | $14.1B | +5.2% | 32.8% | 21.1% | $3.7B | −$1.2B | $2.4B | 9.5% | $1.9B | 10.9% | $34.2B | $16.26 | 19.2 |
| 2030.Q1 | $15.2B | +7.4% | 32.8% | 20.9% | $3.9B | $0MM | $3.9B | 9.4% | $2.7B | 11.5% | $34.2B | $17.51 | 17.9 |
| 2031.Q1 | $16.0B | +5.2% | 32.8% | 20.8% | $4.2B | $0MM | $4.2B | 9.3% | $2.6B | 12.1% | $34.2B | $18.45 | 17.0 |
|
| Term. Yr+ | $20.8B | 4.1% | 32.9% | 20.0% | $5.5B | −$2.6B | $2.9B | 8.6% | $26.4B | 8.6% | — | — | — |
Active scenario IV: $0 (-221.2% vs market)