investorscraft@gmail.com

Intrinsic ValueUnion Pacific Corporation (UNP.DE)

Previous Close195.08
Intrinsic Value
Upside potential
Previous Close
195.08

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

Union Pacific Corporation is a dominant player in the U.S. railroad industry, operating an extensive 32,452-mile rail network that connects key economic hubs from the Pacific and Gulf Coasts to the Midwest and Eastern U.S. The company generates revenue primarily through freight transportation, serving diverse sectors including agriculture, energy, industrial products, and intermodal shipping. Its diversified cargo mix—spanning grain, coal, petroleum, chemicals, and automotive products—provides resilience against sector-specific downturns. Union Pacific benefits from high barriers to entry due to the capital-intensive nature of railroads, reinforcing its competitive moat. The company’s strategic network positioning allows it to capitalize on cross-country trade flows, while operational efficiency initiatives enhance profitability. As one of North America’s largest Class I railroads, Union Pacific competes primarily with BNSF and other regional carriers, leveraging scale advantages in pricing and service reliability. Its focus on precision scheduled railroading (PSR) has further optimized asset utilization, supporting margin expansion. The railroad industry’s essential role in bulk freight and lower carbon footprint compared to trucking aligns with long-term sustainability trends, bolstering Union Pacific’s market relevance.

Revenue Profitability And Efficiency

Union Pacific reported revenue of €24.25 billion for the period, with net income of €6.75 billion, reflecting a robust 27.8% net margin. The company’s operating cash flow of €9.35 billion underscores strong cash generation, while capital expenditures of €3.45 billion indicate disciplined reinvestment. Diluted EPS of €11.09 highlights efficient earnings distribution across its 607.6 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is demonstrated by its ability to convert nearly 39% of revenue into operating cash flow, supported by pricing power and operational leverage. Debt levels of €32.46 billion are offset by consistent cash flows, with interest coverage remaining manageable. ROIC metrics are likely industry-leading given the asset-heavy model, though specific figures are unavailable.

Balance Sheet And Financial Health

Union Pacific maintains a solid liquidity position with €1.02 billion in cash and equivalents, though its €32.46 billion total debt reflects the capital-intensive nature of railroads. The balance sheet remains investment-grade, supported by stable cash flows. The company’s leverage ratio appears elevated but is typical for the sector, with debt primarily funding infrastructure maintenance and expansion.

Growth Trends And Dividend Policy

Revenue growth is tied to U.S. industrial activity and commodity demand, with intermodal and agricultural shipments offering upside. The company has a shareholder-friendly dividend policy, distributing €5.16 per share annually. Share repurchases and dividend growth have been consistent, reflecting confidence in cash flow durability despite cyclical freight volumes.

Valuation And Market Expectations

With a market cap of €117.3 billion, Union Pacific trades at a premium valuation reflective of its sector leadership and cash flow stability. The beta of 1.07 suggests moderate sensitivity to broader market movements. Investors likely price in steady mid-single-digit revenue growth and margin resilience from operational improvements.

Strategic Advantages And Outlook

Union Pacific’s scale, network density, and PSR implementation provide structural cost advantages. Regulatory hurdles and labor costs pose risks, but the company’s essential infrastructure and efficiency focus position it to benefit from long-term freight demand. Sustainability initiatives, such as fuel-efficient locomotives, may further enhance competitiveness in an emissions-conscious era.

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