DCF Calculator

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

Union Pacific Corporation (UNP)

Industrials | Railroads

Today's Price

$306.21

Today's Fair Value

$242.93 -20.67%

Margin of Safety

-26.05%

Projected Value (5Y)

$391.24 +27.77%

Dividends Paid (5Y)

$34.60

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.68% | CAGR (5y): 4.66%

Diluted Shares Growth Rate

Regression: -3.96% | CAGR (5y): -2.66%

Dividend Growth Rate

Regression: 11.92% | CAGR (5y): 6.39%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 14.68x)

Discount Rate