UNP

NYSE

UNION PACIFIC CORP

Industrials, Rail Transportation

$293.13

close 7 Aug 2026

+33.45%

52-week change

$174.11B

market cap

$210.84

$315.99

52-week range

Expected price

$236.96 – $289.62

Current price

$293.13

Signal

Could be overvalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)23.72x

P/S (TTM)6.85x

P/B8.42x

EV/EBITDA (TTM)15.99x

FCF yield (TTM)3.74%

PEG (TTM, GAAP)10.59

Context

P/E, own 5-year average21.38x

P/E, sector median29.72x*

Price at 5-year median P/E$262.74*

Indicated dividend yield1.88%

Forward — analyst consensus

Forward P/E (FY2026)22.45x*

Forward P/E (FY2027)20.72x

Forward PEG2.67*

Consensus EPS FY2026 (23 analysts)$13.05

EPS growth (FY2026→FY2027)8.40%

Revenue growth (FY2026)9.15%

Street view

Price target (mean)$329.25*

Target upside12.32%

Ratings (buy / hold / sell)17 / 7 / 1

FY2026 EPS revisions, 30d (up / down)18 / 0

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 23 Jul 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR -0.41%10Y CAGR +7.40%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$293.13

Cash & equivalents$1.61B

Total debt$30.33B

Shares outstanding593.96M

Result

DCF price per share$114.41

Current price$293.13

Margin of safety-60.97%

PV of years 1–10$42.78B

PV of terminal value$53.88B

Equity value$67.95B

Market-implied growth+9.09%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$6.48B	$6.45B	$6.42B	$6.40B	$6.37B	$6.35B	$6.32B	$6.29B	$6.27B	$6.24B	$116.33B
PV	$6.00B	$5.53B	$5.10B	$4.70B	$4.34B	$4.00B	$3.69B	$3.40B	$3.14B	$2.89B	$53.88B

period to 30 Jun 2026, filed 23 Jul 2026, close 7 Aug 2026