UNP · Union Pacific Corporation
$244.712026-05-17Sector: Industrials; Industry: Railroads; Sub-Industry: Rail Transportation
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$145
-40.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($110 · $266) Analysts Range ($245 · $311) 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 | $21.8B | — | 42.8% | 23.1% | $7.2B | $1.8B | $9.0B | 7.0% | — | 16.6% | $43.2B | $10.99 | — |
| 2022.Q4 | $24.9B | 14.1% | 39.9% | 22.9% | $7.7B | −$1.2B | $6.5B | 8.0% | — | 17.4% | $44.8B | $11.79 | — |
| 2023.Q4 | $24.1B | -3.0% | 37.7% | 22.5% | $7.0B | −$1.9B | $5.2B | 7.8% | — | 15.4% | $46.7B | $10.75 | — |
| 2024.Q4 | $24.3B | 0.5% | 40.1% | 23.3% | $7.5B | −$868MM | $6.6B | 8.4% | — | 15.8% | $47.4B | $11.37 | — |
| 2025.Q4 | $24.5B | 1.1% | 40.1% | 22.1% | $7.7B | −$3.5B | $4.2B | 8.4% | — | 16.0% | $48.0B | $12.03 | 14.8 |
| italics below = DCF projection · 10yr Rev CAGR: 9.8% |
| 2026.Q4 | $25.4B | +3.5% | 40.1% | 21.9% | $7.9B | −$2.0B | $5.9B | 8.4% | $5.5B | 16.2% | $50.0B | $13.38 | 18.3 |
| 2027.Q4 | $26.6B | +4.9% | 40.1% | 21.7% | $8.4B | −$2.8B | $5.6B | 8.4% | $4.8B | 16.3% | $52.8B | $14.08 | 17.4 |
| 2028.Q4 | $30.0B | +12.8% | 40.1% | 21.5% | $9.5B | −$7.1B | $2.4B | 8.4% | $1.9B | 16.8% | $59.9B | $15.93 | 15.4 |
| 2029.Q4 | $35.3B | +17.6% | 40.1% | 21.3% | $11.1B | −$13.8B | −$2.6B | 8.4% | −$1.9B | 16.7% | $73.7B | $18.78 | 13.0 |
| 2030.Q4 | $41.0B | +16.1% | 40.1% | 21.1% | $13.0B | −$14.6B | −$1.6B | 8.5% | −$1.1B | 16.0% | $88.3B | $21.85 | 11.2 |
|
| Term. Yr+ | $65.1B | 4.1% | 31.0% | 20.0% | $16.2B | −$6.5B | $9.6B | 8.6% | $94.8B | 10.2% | — | — | — |
Active scenario IV: $145 (-40.7% vs market)