investorscraft@gmail.com

Intrinsic ValueNorfolk Southern Corporation (0K8M.L)

Previous Close£287.67
Intrinsic Value
Upside potential
Previous Close
£287.67

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

Norfolk Southern Corporation operates as a key player in the U.S. rail transportation sector, specializing in the movement of raw materials, intermediate products, and finished goods across a 19,300-mile network spanning 22 states and the District of Columbia. The company serves diverse industries, including agriculture, chemicals, metals, construction, and automotive, leveraging its extensive infrastructure to facilitate efficient freight logistics. Its intermodal network and port connections enhance its ability to handle domestic and international cargo, positioning it as a critical link in North American supply chains. Norfolk Southern differentiates itself through operational reliability and strategic partnerships, maintaining a competitive edge in an industry dominated by a few major players. The company’s focus on cost efficiency and service quality supports its market share in bulk and intermodal freight, though it faces regulatory and environmental pressures common to the rail sector.

Revenue Profitability And Efficiency

Norfolk Southern reported revenue of $12.12 billion for the period, with net income of $2.62 billion, reflecting robust profitability in a capital-intensive industry. The company’s diluted EPS of $11.57 underscores its earnings strength, while operating cash flow of $4.05 billion highlights efficient cash generation. Despite high fixed costs inherent to rail operations, Norfolk Southern maintains disciplined cost management, though capital expenditures were not disclosed for the period.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to convert revenue into net income at a 21.6% margin, supported by pricing power and volume stability. Norfolk Southern’s capital efficiency is tempered by its debt load, with total debt standing at $17.48 billion, though its operating cash flow coverage provides liquidity for debt servicing and reinvestment.

Balance Sheet And Financial Health

Norfolk Southern’s balance sheet shows $1.64 billion in cash and equivalents against $17.48 billion in total debt, indicating leverage that is manageable given its cash flow profile. The absence of disclosed capital expenditures limits a full assessment of reinvestment needs, but the company’s dividend payments suggest confidence in sustained liquidity.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial demand and intermodal freight trends, with a dividend payout of $5.40 per share signaling a commitment to shareholder returns. Norfolk Southern’s ability to grow volumes and pricing will depend on macroeconomic conditions and competitive dynamics in the rail sector.

Valuation And Market Expectations

With a market capitalization of $53.86 billion and a beta of 1.29, Norfolk Southern is priced as a stable yet cyclical industrial player. Investors likely expect moderate growth aligned with broader economic trends, though regulatory and operational risks could weigh on valuation multiples.

Strategic Advantages And Outlook

Norfolk Southern’s strategic advantages include its extensive network, diversified freight mix, and operational scale. The outlook hinges on its ability to navigate labor, regulatory, and environmental challenges while capitalizing on intermodal growth opportunities. Efficiency initiatives and technology adoption could further strengthen its competitive position over the long term.

Sources

Company filings, market data

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