Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
CSX trades against a final fair-value range of $21.30-$52.53, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
A combined 10% volume contraction in industrial carloads paired with a 25% surge in diesel fuel prices would expand the operating ratio to ~70%. Under this scenario, mandatory capital expendituresCapital expendituresCash spent on acquiring or upgrading property, plant, and equipment. Splits into maintenance capex (sustaining current capacity) and growth capex (expanding capacity). of $2.9B would consume nearly 100% of operating cash flowOperating 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., threatening capital returns and debt covenants.
A rapid utility pivot away from coal removes 15%+ of high-margin carload volume, causing structural deleveraging of fixed network costs and permanent margin compression.
Capital intensity remains at ~20% of revenue through FY2027 as turnaround efforts fail to yield operational gains, leaving free cash flow suppressed indefinitely.
The Surface Transportation Board mandates restrictive rate caps for captive shippers to fight industrial inflation, stripping the company of its core pricing power.
| Khoản mục | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|
| Doanh thu | $14.85B | $14.66B-1.3% | $14.54B-0.8% | $14.09B-3.1% | -1.7% |
| Lợi nhuận gộp | $5.72B | $5.50B | $5.35B | $4.69B | -6.4% |
| Lợi nhuận hoạt động | $5.80B | $5.53B | $5.40B | $4.72B | -6.6% |
| Lợi nhuận ròng | $4.11B | $3.67B-10.7% | $3.47B-5.4% | $2.89B-16.7% | -11.1% |
| EPS (pha loãng) | $1.95 | $1.85 | $1.79 | $1.54 | -7.6% |
| EBITDA | $7.59B | $7.25B | $7.05B | $6.29B | -6.1% |
| R&D | — | — | — | — | — |
| SG&A | $-79.0M | $-29.0M | $-50.0M | $-33.0M | — |
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.
