NSC · Norfolk Southern Corporation
$288.002026-05-17Sector: Industrials; Industry: Railroads; Sub-Industry: Rail Transportation
Intrinsic Value Range Comparison · Mulya.ai
Very High Uncertainty
Base · active
$128
-55.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($55 · $298) Analysts Range ($288 · $342) 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 |
|---|
| 2021.Q4 | $11.1B | — | 39.2% | 22.5% | $3.4B | −$20MM | $3.4B | 9.0% | — | 12.7% | $26.7B | $13.37 | — |
| 2022.Q4 | $12.7B | 14.4% | 37.1% | 20.8% | $3.7B | −$665MM | $3.1B | 9.6% | — | 13.8% | $27.6B | $14.55 | — |
| 2023.Q4 | $12.2B | -4.6% | 23.1% | 21.3% | $2.2B | $1.9B | $4.1B | 9.3% | — | 7.9% | $28.5B | $8.13 | — |
| 2024.Q4 | $12.1B | -0.3% | 31.0% | 21.2% | $3.0B | −$1.6B | $1.4B | 9.9% | — | 10.1% | $30.0B | $11.66 | — |
| 2025.Q4 | $12.2B | 0.5% | 32.9% | 21.6% | $3.1B | $1.5B | $4.6B | 10.0% | — | 10.3% | $31.1B | $12.78 | 16.2 |
| italics below = DCF projection · 10yr Rev CAGR: 4.5% |
| 2026.Q4 | $12.5B | +2.5% | 32.8% | 21.4% | $3.2B | −$570MM | $2.6B | 9.8% | $2.4B | 10.3% | $31.7B | $14.31 | 20.1 |
| 2027.Q4 | $13.1B | +4.7% | 32.8% | 21.3% | $3.4B | −$1.2B | $2.1B | 9.7% | $1.8B | 10.5% | $32.9B | $15.02 | 19.2 |
| 2028.Q4 | $13.7B | +4.9% | 32.8% | 21.1% | $3.5B | −$1.5B | $2.1B | 9.6% | $1.6B | 10.6% | $34.4B | $15.79 | 18.2 |
| 2029.Q4 | $14.5B | +5.9% | 32.8% | 21.0% | $3.8B | $0MM | $3.8B | 9.4% | $2.6B | 11.0% | $34.4B | $16.76 | 17.2 |
| 2030.Q4 | $15.3B | +5.0% | 32.8% | 20.8% | $4.0B | $0MM | $4.0B | 9.3% | $2.5B | 11.5% | $34.4B | $17.64 | 16.3 |
|
| Term. Yr+ | $19.8B | 4.1% | 32.9% | 20.0% | $5.2B | −$2.2B | $3.0B | 8.6% | $27.8B | 9.8% | — | — | — |
Active scenario IV: $128 (-55.5% vs market)