UNION PACIFIC CORP (UNP)
Railroads, Line-Haul Operating · Industrials · $142.2B
Intrinsic Value (Consensus)
$137.94
Current Price
$239.60
Margin of Safety
-42.4%
42.4% Above Intrinsic Value
Value: $138
Price: $240
Valuation Model Estimates
Current Price: $239.60
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance