Skip to content
StockMarketAgent
Direct answer
UNP trades against a final fair-value range of $183.57-$275.43, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $184, high $275, with mid-point at $229.
Stock analysis

UNP Union Pacific Corporation fair value $229–$275

UNP
By StockMarketAgent.AI team· supervised by
Analizzato: 2026-05-09Prossimo aggiornamento: 2026-08-09Methodology v2.4Archetype: Mature dividendNYSE · Industrials
View archive
Prezzo
$264.65
▼ -35.24 (-13.32%)
Valore equo
$229
$229–$275
Valutazione
Ridurre
confidence 88/100
Potenziale rialzo
-13.3%
upside to fair value
Margine di Sicurezza
$195.00
buy below · 15%
Capitalizzazione
$157.1B
P/E fwd 19.3
Fallback in ingleseIT
Mostrando la fonte in inglese mentre traduciamo
Questo report non è ancora stato tradotto. Aggiorna tra qualche minuto una volta che la coda di traduzione avrà recuperato.

§1 Sintesi

  • Composite fair value $229 with high case $275.
  • Implied downside of 13.3% to fair value.
  • Moat 9/10 · confidence 88/100 · Mature dividend.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$229
Margin of safety
-15.4%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$264.65Price
FV $229.41
High $275.43

UNP trades against a final fair-value range of $183.57-$275.43, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Duopoly market structure with BNSF
    Duopoly market structure with BNSF in the Western U.S.
  • Immense barriers to entry due
    Immense barriers to entry due to high capital requirements
  • Bull thesis
    Consensus is overly optimistic, valuing UNP at $291 based on extrapolation of peak multiples.

§2 Scenario ribassista

A severe industrial recession coupled with prolonged labor disputes causes carload volumes to plummet. Operating leverageLeverageThe proportion of debt in the company's capital structure. Commonly measured as Debt/EBITDA, Debt/Equity, or Net Debt/EBITDA. reverses, crushing margins, while the high fixed-cost base forces a reduction in share repurchases and freezes dividend growth.

Come questa tesi può fallire

Severe Economic Recession

20%· Medium

A multi-year industrial recession drastically reduces freight volumes, crushing revenue and reversing operating leverage.

FV impact
$183.57 (Floor Valuation)
Trigger
1-2 Years

Adverse Regulatory Action

10%· Low

Surface Transportation Board (STB) enforces reciprocal switching or caps pricing, structurally impairing margins.

FV impact
-15% to Base Case
Trigger
2-3 Years

Catastrophic Service Meltdown

5%· Low

Systemic network congestion or labor strike causes permanent modal shift to trucking for high-margin intermodal.

FV impact
-20% to Base Case
Trigger
Immediate
Segnali di allerta precoce da monitorare
MetricaAttualeSoglia di attivazione
Operating ratio structurally reversing above 62%.MonitorDeterioration versus the report thesis
Sustained volume declines in intermodal and chemicals.MonitorDeterioration versus the report thesis
STB issuing mandatory reciprocal switching orders.MonitorDeterioration versus the report thesis
CapEx-to-revenue ratio creeping permanently above 16%.MonitorDeterioration versus the report thesis
Free cash flow yield dropping below dividend commitments.MonitorDeterioration versus the report thesis

§3 Storia finanziaria

Conto economico — ultimi sei periodi
VoceT−0T−1T−2T−3T−4CAGR
Periodo2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Ricavi$24.88B$24.12B$24.25B$24.51B-0.4%
Utile lordo$11.21B$10.53B$11.04B$11.22B+0.0%
Reddito operativo$9.92B$9.08B$9.71B$9.85B-0.2%
Utile netto$7.00B$6.38B$6.75B$7.14B+0.5%
EPS (diluito)$9.95$11.21$10.45$11.09$11.98+4.8%
EBITDA$12.59B$11.89B$12.46B$12.94B+0.7%
R&S
SG&A

Punteggi di qualità

Piotroski F-score
8 / 9
Composito qualità 0–9
Altman Z-score
4.08
Rischio di fallimento (>3 sicuro)
OCF / Utile netto
1.3×
>1 indica alta qualità degli utili
Soglia di qualità contabile
Pass
Soglia corretta per settore
ROIC
16.1%
Rendimento del capitale investito
Sezione 3

Numbers analysis

Allocazione del capitale

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Abbonati individuali — da §4 in poi11 sezioni in più

Leggi l'analisi completa — 11 sezioni in più.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Report completo per ogni ticker coperto
24 mesi di archivio rating
Briefing della watchlist + avvisi di variazione del rating
Esportazione PDF + DOCX in qualsiasi lingua
Inizia la prova gratuita
Annulla in qualsiasi momento.
FAQ

UNP — frequently asked questions

  1. Based on our latest analysis, UNP screens modestly overvalued. The current price is $265 versus a composite fair-value midpoint of $229 (range $184–$275), which implies roughly 13.3% downside to the midpoint.
Related coverage

Names readers of UNP also follow

Same archetype: mature-dividend
Same sector: Industrials