Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of CSX Corporation (CSX)

Previous Close$35.13
Intrinsic Value$15.00
Upside potential  -57%
Previous Close
$35.13
Intrinsic Value
$15.00*
Potential        
-57%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %18.6NaN
Revenue, $14853NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m8830NaN
Operating income, $m6023NaN
EBITDA, $m7523NaN
Interest expense (income), $mNaN
Earnings before tax, $m5414NaN
Tax expense, $m1248NaN
Net income, $m4166NaN

BALANCE SHEET

Cash and short-term investments, $m2087NaN
Total assets, $m41912NaN
Adjusted assets (=assets-cash), $m39825NaN
Average production assets, $m34105NaN
Working capital, $m1378NaN
Total debt, $m18047NaN
Total liabilities, $m29287NaN
Total equity, $m12625NaN
Debt-to-equity ratio1.429NaN
Adjusted equity ratio0.268NaN

CASH FLOW

Net income, $m4166NaN
Depreciation, amort., depletion, $m1500NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m5619NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1887NaN
Free cash flow, $m7506NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1378
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount