UNION PACIFIC CORP (UNP)
Railroads, Line-Haul Operating · Industrials · $158.8B
Intrinsic Value (Consensus)
$137.94
Current Price
$267.45
Margin of Safety
-48.4%
48.4% Above Intrinsic Value
Value: $138
Price: $267
Valuation Model Estimates
Current Price: $267.45
DCF (Discounted Cash Flow)
$181.57
Graham Number
$91.57
Earnings Power Value
$116.31
Relative Value (P/E)
$239.60
Dividend Discount Model
$60.67
Consensus Value
$137.94
Model Assumptions
Discount Rate
10.3%
Growth Rate
8.0%
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
57
Profitability
25/25
Strength
15/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 172%
Strong profitability — ROE of 39% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $11.98
- EPS (Forward)
- $12.94
- Book Value
- $31.11
- P/E Ratio
- 20.0
- Forward P/E
- 18.5
- PEG Ratio
- —
- ROE
- 38.7%
- Debt/Equity
- 172%
- Revenue Growth
- 1.1%
- Earnings Growth
- 8.0%
- Dividend Yield
- 0.6%
- 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