investorscraft@gmail.com

Intrinsic ValueCSX Corporation (0HRJ.L)

Previous Close£37.57
Intrinsic Value
Upside potential
Previous Close
£37.57

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CSX Corporation operates as a key player in the North American rail-based freight transportation sector, serving a vast network across 23 states east of the Mississippi River and parts of Canada. The company generates revenue primarily through transporting a diverse range of goods, including chemicals, agricultural products, automotive components, coal, and intermodal containers. Its extensive infrastructure—spanning 19,500 route miles and 3,500 locomotives—positions it as a critical logistics partner for industries reliant on efficient bulk and intermodal freight solutions. CSX competes in the capital-intensive railroad industry, where scale, operational efficiency, and network reach are vital. The company’s focus on intermodal services, which integrate rail and trucking, aligns with growing demand for cost-effective and sustainable freight alternatives. Its market position is reinforced by long-term customer relationships and strategic terminal locations, though it faces competition from other Class I railroads and trucking firms. CSX’s ability to serve energy, manufacturing, and consumer goods sectors provides revenue diversification, mitigating cyclical risks in specific commodity segments.

Revenue Profitability And Efficiency

CSX reported revenue of $14.54 billion, with net income of $3.47 billion, reflecting robust profitability in the freight transportation sector. The company’s diluted EPS of $1.79 underscores efficient earnings generation, supported by $5.25 billion in operating cash flow. Capital expenditures were not disclosed, but the absence of reported figures suggests disciplined cost management relative to cash flow. The rail industry’s high fixed-cost structure necessitates operational leverage, which CSX appears to maintain effectively.

Earnings Power And Capital Efficiency

CSX demonstrates strong earnings power, with net income representing approximately 24% of revenue. The company’s operating cash flow of $5.25 billion highlights its ability to convert sales into cash, critical for servicing its $18.99 billion total debt. Capital efficiency is further evidenced by its ability to fund operations and dividends without disclosed capex, though reinvestment in infrastructure remains a long-term necessity for network reliability.

Balance Sheet And Financial Health

CSX holds $933 million in cash and equivalents against $18.99 billion in total debt, indicating a leveraged but manageable financial position. The rail industry’s asset-heavy nature justifies higher debt levels, but liquidity remains adequate given stable cash flows. Investors should monitor debt covenants and refinancing risks, though the company’s established market position provides resilience.

Growth Trends And Dividend Policy

CSX’s growth is tied to industrial demand and intermodal freight trends, with revenue stability supported by diversified cargo. The company pays a dividend of $0.49 per share, reflecting a commitment to shareholder returns. Future growth may hinge on volume increases, pricing power, and efficiency gains, rather than aggressive expansion.

Valuation And Market Expectations

With a market cap of $57.35 billion and a beta of 1.22, CSX is valued as a stable yet cyclical industrial player. The market likely prices in steady cash flows and moderate growth, balanced against macroeconomic sensitivity. Valuation multiples should be assessed against rail peers and broader transport sector trends.

Strategic Advantages And Outlook

CSX’s strategic advantages include its extensive network, diversified freight mix, and intermodal capabilities. The outlook remains positive, assuming stable industrial demand and efficient cost management. Challenges include fuel price volatility and regulatory pressures, but the company’s scale and operational expertise position it well for long-term resilience.

Sources

Company description, financial data provided, and industry context inferred from publicly available information.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount