UNP
Union Pacific Corporation (UNP)
Last Price$237.8(4.2%)
Market Cap$145.5B
LTM NOPAT
$7,436.0M
NOPAT margin
30.7%
5Y avg: 30.8%
EPV as % of EV
56.8%
Market-Implied Value of Growth, MIVoG as % of EV
43.2%
Discount rate
7.7%
Stock quality
6/10
Good

UNP Earnings Power Value Model

(USD M)Mar'20Jun'20Sep'20Dec'20Mar'21Jun'21Sep'21Dec'21Mar'22Jun'22Sep'22Dec'22Mar'23Jun'23Sep'23Dec'23Mar'24Jun'24Sep'24Dec'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 EV121.2%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%

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

UNP NOPAT

Annual
Quarterly
LTM
$0.0$2,000.0M$4,000.0M$6,000.0M$8,000.0M$10.0BDec'05Dec'07Dec'09Dec'11Dec'13Dec'15Dec'17Dec'19Dec'21Dec'23
NOPAT
NOPAT margin

UNP Earnings Power Value and Enterprise Value

Annual
LTM
Enterprise Value Breakdown
EPV and MIVoG as % of EV

UNP vs Peer Set: Earnings Power Value comparison

Explore more intrinsic value tools hub for UNP

FAQ

What is Union Pacific Corporation Earnings Power Value?

As of Dec 31, 2024, Union Pacific Corporation's Earnings Power Value is approximately $96.2B.

What is Union Pacific Corporation EV (Enterprise Value)?

As of Dec 31, 2024, Union Pacific Corporation's Enterprise Value (EV) estimates at $169.4B.

What is Union Pacific Corporation NOPAT?

As of Dec 31, 2024, Union Pacific Corporation's Net operating profit after tax (NOPAT) is approximately $7,436.0M.