Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
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.
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.
A multi-year industrial recession drastically reduces freight volumes, crushing revenue and reversing operating leverage.
Surface Transportation Board (STB) enforces reciprocal switching or caps pricing, structurally impairing margins.
Systemic network congestion or labor strike causes permanent modal shift to trucking for high-margin intermodal.
| 項目 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|---|
| 売上高 | — | $24.88B | $24.12B-3.1% | $24.25B+0.5% | $24.51B+1.1% | -0.4% |
| 売上総利益 | — | $11.21B | $10.53B | $11.04B | $11.22B | +0.0% |
| 営業利益 | — | $9.92B | $9.08B | $9.71B | $9.85B | -0.2% |
| 純利益 | — | $7.00B | $6.38B-8.9% | $6.75B+5.8% | $7.14B+5.8% | +0.5% |
| EPS (希薄化後) | $9.95 | $11.21 | $10.45 | $11.09 | $11.98 | +4.8% |
| EBITDA | — | $12.59B | $11.89B | $12.46B | $12.94B | +0.7% |
| 研究開発 | — | — | — | — | — | — |
| 販管費 | — | — | — | — | — | — |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
