IntrinsicIntrinsic
← Scroll for more →

Union Pacific Corp (UNP)

Railroads, Line-Haul Operating

Latest Price
$304.00
TTM P/E
23.68
Normalized P/E
26.62
TTM Div Yield
1.83%
Fwd Div Yield
1.83%
Book Value
37.06
P/B Ratio
8.20

Valuation metrics

adjust assumptions →
EPS: $11.98
Book value / share: $31.13
Formula: √(22.5 × EPS × BVPS)
Graham Number
$91.60
70% downside
Norm. op. income: $9.3B (median of 7yr)
Tax rate: 23%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$69.62
77% downside
Base FCF: $5.7B (median of recent 5yr)
Growth: 1%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$75.16
75% downside
EPS: $11.98
Target P/E: 27×
Formula: EPS × P/E
P/E Fair Value
$323.46
+6% upside

Institutional Ownership

90.0% held by institutions
InstitutionSharesValueOwnership %ChangeFiling Date
BlackRock, Inc.47.89M$13.03B8.06%+115.6K2026-06-30
Vanguard Capital Management LLC38.77M$10.55B6.52%+217.0K2026-06-30
State Street Corp27.89M$7.59B4.69%+1.30M2026-06-30
Capital World Investors27.14M$7.38B4.57%+69.4K2026-06-30
Capital Research Global Investors17.11M$4.65B2.88%+206.0K2026-06-30
Geode Capital Management, LLC16.12M$4.38B2.71%+260.1K2026-06-30
JPMorgan Chase & Co15.67M$4.27B2.64%+4.22M2026-06-30
Morgan Stanley14.58M$3.96B2.45%-305.7K2026-06-30
Bank of America Corp14.53M$3.95B2.44%+64.5K2026-06-30
Vanguard Portfolio Management LLC14.28M$3.88B2.40%-162.8K2026-06-30
View all institutional holders →