investorscraft@gmail.com

Intrinsic ValueNorfolk Southern Corporation (NFS.DE)

Previous Close244.00
Intrinsic Value
Upside potential
Previous Close
244.00

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, automotive, and coal, 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 competes in a capital-intensive industry dominated by a few major players, where operational scale and network efficiency are paramount. The company’s strategic focus on precision scheduled railroading (PSR) aims to improve asset utilization and cost efficiency, though it faces challenges from fluctuating commodity demand and regulatory pressures. Its market position is reinforced by long-term customer contracts and a reputation for reliability, though competition from trucks and other railroads necessitates continuous service innovation.

Revenue Profitability And Efficiency

Norfolk Southern reported revenue of €12.1 billion in the latest fiscal year, with net income of €2.6 billion, reflecting a robust 21.6% net margin. Diluted EPS stood at €11.57, supported by disciplined cost management and pricing power. Operating cash flow of €4.1 billion underscores strong cash generation, though capital expenditures of €4.0 billion highlight the high reinvestment needs typical of the railroad industry.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its asset-heavy model, with returns supported by efficient network utilization and pricing strategies. Operating cash flow covers capital expenditures, but the high debt load (€18.0 billion) suggests leveraged returns. The focus on PSR initiatives aims to improve operating ratios and free cash flow conversion over time.

Balance Sheet And Financial Health

Norfolk Southern’s balance sheet shows €1.6 billion in cash against €18.0 billion in total debt, indicating significant leverage. The capital-intensive nature of railroads necessitates ongoing investment, but the company’s stable cash flows provide debt service capacity. Dividend payments (€3.74 per share) are sustainable given earnings, though leverage metrics warrant monitoring amid economic cycles.

Growth Trends And Dividend Policy

Revenue growth is tied to industrial production and commodity volumes, which are cyclical. The company’s dividend yield is modest, with a payout ratio aligned with industry peers. Long-term growth depends on intermodal expansion and efficiency gains from PSR, though near-term headwinds include fuel costs and labor inflation.

Valuation And Market Expectations

With a market cap of €55.2 billion, Norfolk Southern trades at a premium reflective of its infrastructure moat and steady cash flows. The beta of 1.32 indicates higher volatility versus the market, likely due to cyclical exposure. Investors appear to price in moderate growth and operational improvements, balancing regulatory risks and economic sensitivity.

Strategic Advantages And Outlook

Norfolk Southern’s strategic advantages include its extensive network, diversified freight mix, and PSR-driven efficiency efforts. The outlook hinges on industrial demand recovery and execution of cost initiatives. Regulatory scrutiny and competition from trucks remain risks, but the company’s entrenched position in U.S. logistics provides resilience. Long-term value creation will depend on balancing reinvestment with shareholder returns.

Sources

Company filings, Bloomberg

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