(USD M) | Mar'20 | Jun'20 | Sep'20 | Dec'20 | Mar'21 | Jun'21 | Sep'21 | Dec'21 | Mar'22 | Jun'22 | Sep'22 | Dec'22 | Mar'23 | Jun'23 | Sep'23 | Dec'23 | Mar'24 | Jun'24 | Sep'24 | Dec'24 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
LTM Revenue % growth | 21,553.0 (5.2%) | 20,201.0 (10.9%) | 19,604.0 (11.9%) | 19,533.0 (10.0%) | 19,305.0 (10.4%) | 20,565.0 1.8% | 21,212.0 8.2% | 21,804.0 11.6% | 22,663.0 17.4% | 23,428.0 13.9% | 24,428.0 15.2% | 24,875.0 14.1% | 25,071.0 10.6% | 24,765.0 5.7% | 24,140.0 (1.2%) | 24,119.0 (3.0%) | 24,094.0 (3.9%) | 24,138.0 (2.5%) | 24,288.0 0.6% | 24,250.0 0.5% |
LTM NOPAT % growth | 6,659.0 N/A | 6,186.4 (7.1%) | 6,028.2 (2.6%) | 6,003.4 (0.4%) | 5,880.2 (2.1%) | 6,549.8 11.4% | 6,854.9 4.7% | 7,184.7 4.8% | 7,490.8 4.3% | 7,526.4 0.5% | 7,703.0 2.3% | 7,649.8 (0.7%) | 7,564.9 (1.1%) | 7,373.3 (2.5%) | 7,036.3 (4.6%) | 7,036.8 0.0% | 7,106.6 1.0% | 7,173.6 0.9% | 7,306.3 1.8% | 7,436.0 1.8% |
Discount rate | 4.5% | 4.5% | 4.6% | 4.9% | 5.6% | 5.4% | 5.3% | 5.4% | 6.2% | 6.5% | 6.9% | 7.0% | 6.7% | 6.9% | 7.5% | 7.2% | 7.5% | 7.6% | 7.2% | 7.7% |
Earnings Power Value (EPV) | 147,931.6 | 137,850.2 | 130,479.1 | 122,674.2 | 104,215.8 | 120,778.3 | 128,610.2 | 131,981.2 | 120,605.1 | 116,259.2 | 111,151.9 | 109,553.3 | 113,182.4 | 106,224.1 | 93,258.7 | 97,357.6 | 94,802.3 | 94,928.2 | 102,128.5 | 96,226.5 |
Enterprise Value (EV) | 122,080.9 | 140,517.1 | 160,439.0 | 165,459.8 | 174,100.4 | 170,885.0 | 160,033.8 | 189,528.4 | 205,405.4 | 166,226.6 | 156,365.7 | 160,609.8 | 155,056.6 | 158,852.5 | 157,984.6 | 183,275.0 | 182,928.6 | 170,074.8 | 180,307.1 | 169,359.7 |
Market-Implied Value of Growth (MIVoG) | (25,850.7) | 2,666.9 | 29,959.9 | 42,785.6 | 69,884.6 | 50,106.7 | 31,423.6 | 57,547.3 | 84,800.3 | 49,967.4 | 45,213.8 | 51,056.5 | 41,874.3 | 52,628.3 | 64,725.8 | 85,917.4 | 88,126.3 | 75,146.7 | 78,178.5 | 73,133.2 |
EPV as % of EV | 121.2% | 98.1% | 81.3% | 74.1% | 59.9% | 70.7% | 80.4% | 69.6% | 58.7% | 69.9% | 71.1% | 68.2% | 73.0% | 66.9% | 59.0% | 53.1% | 51.8% | 55.8% | 56.6% | 56.8% |
MIVoG as % of EV | (21.2%) | 1.9% | 18.7% | 25.9% | 40.1% | 29.3% | 19.6% | 30.4% | 41.3% | 30.1% | 28.9% | 31.8% | 27.0% | 33.1% | 41.0% | 46.9% | 48.2% | 44.2% | 43.4% | 43.2% |
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
As of Dec 31, 2024, Union Pacific Corporation's Earnings Power Value is approximately $96.2B.
As of Dec 31, 2024, Union Pacific Corporation's Enterprise Value (EV) estimates at $169.4B.
As of Dec 31, 2024, Union Pacific Corporation's Net operating profit after tax (NOPAT) is approximately $7,436.0M.