NORFOLK SOUTHERN CORP (NSC)
Railroads, Line-Haul Operating · Industrials · $57.3B
Intrinsic Value (Consensus)
$238.06
Current Price
$255.00
Margin of Safety
-6.6%
6.6% Above Intrinsic Value
Value: $238
Price: $255
Valuation Model Estimates
Current Price: $255.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance