NORFOLK SOUTHERN CORP (NSC)
Railroads, Line-Haul Operating · Industrials · $69.8B
Intrinsic Value (Consensus)
$238.06
Current Price
$310.81
Margin of Safety
-23.4%
23.4% Above Intrinsic Value
Value: $238
Price: $311
Valuation Model Estimates
Current Price: $310.81
DCF (Discounted Cash Flow)
$220.61
Graham Number
$140.92
Earnings Power Value
$123.79
Relative Value (P/E)
$255.00
Dividend Discount Model
$450.00
Consensus Value
$238.06
Model Assumptions
Discount Rate
10.3%
Growth Rate
10.2%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
63
Profitability
22/25
Strength
19/25
Valuation
9/25
Growth
13/25
Key Financials
- EPS (TTM)
- $12.75
- EPS (Forward)
- $14.05
- Book Value
- $69.22
- P/E Ratio
- 20.0
- Forward P/E
- 18.1
- PEG Ratio
- —
- ROE
- 18.5%
- Debt/Equity
- 63%
- Revenue Growth
- 0.5%
- Earnings Growth
- 10.2%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance