DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Norfolk Southern Corporation (NSC)

Industrials | Railroads

Today's Price

$346.41

Today's Fair Value

$244.36 -29.46%

Margin of Safety

-41.76%

Projected Value (5Y)

$393.54 +13.61%

Dividends Paid (5Y)

$32.43

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.08% | CAGR (5y): 3.36%

Diluted Shares Growth Rate

Regression: -3.34% | CAGR (5y): -2.61%

Dividend Growth Rate

Regression: 9.08% | CAGR (5y): 6.13%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 15.24x)

Discount Rate