Union Pacific Corporation (UNP) Analyst Estimates Annual - Discounting Cash Flows
UNP
Union Pacific Corporation
UNP (NYSE)
Period Ending: 2030
12-31
2029
12-31
2028
12-31
2027
12-31
2026
12-31
2025
12-31
2024
12-31
2023
12-31
2022
12-30
2021
12-30
2020
12-30
2019
12-30
2018
12-30
2017
12-30
2016
12-30
2015
12-30
2014
12-30
2013
12-30
2012
12-30
2011
12-30
2010
12-30
2009
12-30
2008
12-30
2007
12-30
2006
12-30
2005
12-30
2004
12-30
2003
12-30
2002
12-30
2001
12-30
2000
12-30
1999
12-30
1998
12-30
1997
12-30
Number of Analysts 6 3 7 16 17 16 14 13 14 15 15 14 9 14 8 9 19 19 13 12 11 7 14 11 10 20 19 13 7 8 13 7 7 10
Estimated Revenue
Low 37,064 34,800 29,972 26,334 25,143 24,328 24,237 23,830 24,667 21,400 19,259 21,447 22,542 20,973 19,654 21,770 18,852 17,266 15,984 15,098 12,529 10,850 13,347 12,067 11,410 10,072 9,672 9,160 9,056 9,085 9,538 7,804 7,299 8,420
Average 37,543 35,249 30,007 26,595 25,333 24,538 24,277 24,138 24,964 21,658 19,491 21,705 22,814 21,225 19,891 22,033 23,565 21,582 19,980 18,872 15,661 13,563 16,684 15,084 14,263 12,590 12,090 11,450 11,320 11,356 11,923 9,755 9,124 10,525
High 38,016 35,693 30,041 26,876 25,443 24,618 24,337 24,442 25,281 21,933 19,738 21,981 23,103 21,495 20,144 22,312 28,279 25,898 23,975 22,646 18,793 16,275 20,020 18,100 17,115 15,108 14,508 13,740 13,584 13,627 14,308 11,706 10,949 12,630
Estimated EBITDA
Low 19,194 18,021 15,522 13,637 13,020 12,598 12,551 12,341 10,192 9,242 7,827 8,781 8,465 8,137 7,484 8,333 8,476 7,350 6,564 5,726 4,772 3,858 4,012 3,177 2,722 1,908 1,559 2,564 2,608 2,047 1,975 1,588 -1,373 1,762
Average 19,442 18,254 15,539 13,772 13,119 12,707 12,572 12,500 12,740 11,553 9,784 10,977 10,581 10,171 9,355 10,416 10,595 9,187 8,205 7,157 5,965 4,823 5,015 3,971 3,402 2,384 1,949 3,206 3,260 2,558 2,469 2,011 -717.3 2,227
High 19,687 18,484 15,557 13,918 13,176 12,749 12,603 12,658 15,288 13,863 11,741 13,172 12,697 12,205 11,226 12,500 12,714 11,025 9,846 8,589 7,158 5,787 6,017 4,765 4,082 2,861 2,339 3,847 3,913 3,070 2,962 2,433 -61.47 2,692
Estimated EBIT
Low 15,544 14,595 12,570 11,044 10,545 10,203 10,165 9,994 8,103 7,285 5,937 6,821 6,674 6,275 5,729 6,520 6,864 5,853 5,141 4,395 3,645 2,603 3,013 2,474 2,087 1,309 1,029 1,703 1,873 1,566 1,539 1,577 -90.27 2,211
Average 15,745 14,783 12,585 11,154 10,624 10,291 10,182 10,123 10,128 9,106 7,421 8,526 8,343 7,844 7,161 8,150 8,581 7,316 6,426 5,494 4,557 3,253 3,766 3,092 2,609 1,636 1,287 2,129 2,342 1,957 1,924 2,788 1,282 2,764
High 15,943 14,969 12,599 11,272 10,671 10,325 10,207 10,251 12,154 10,928 8,905 10,232 10,012 9,413 8,593 9,780 10,297 8,780 7,711 6,593 5,468 3,904 4,520 3,710 3,130 1,963 1,544 2,555 2,810 2,348 2,308 3,999 2,654 3,317
Estimated Net Income
Low 11,317 10,231 8,554 7,761 7,274 6,884 6,493 6,223 5,677 5,085 4,052 4,719 4,675 8,498 3,334 3,862 4,061 3,449 3,007 2,525 2,036 1,457 1,729 1,361 1,160 750.1 479.3 1,252 1,093 728.3 681.6 556.6 -1,155 174.9
Average 11,508 10,404 8,818 8,028 7,358 6,973 6,511 6,328 7,097 6,356 5,064 5,899 5,844 10,622 4,168 4,827 5,076 4,312 3,758 3,157 2,545 1,821 2,161 1,702 1,450 937.6 599.1 1,565 1,367 910.4 852 695.8 -954 320
High 11,696 10,574 9,081 8,333 7,512 7,062 6,529 6,432 8,516 7,627 6,077 7,078 7,013 12,747 5,002 5,792 6,091 5,174 4,510 3,788 3,053 2,185 2,593 2,042 1,740 1,125 718.9 1,878 1,640 1,092 1,022 834.9 -753.1 465
Estimated SGA Expenses
Low 2,235 2,098 1,807 1,588 1,516 1,467 1,461 1,437 1,216 1,055 949 1,057 1,111 1,034 968.5 1,073 929 850.8 2,671 3,610 3,156 3,269 3,543 3,216 3,261 3,094 3,101 3,420 3,489 3,194 3,380 2,682 3,243 4,035
Average 2,263 2,125 1,809 1,603 1,527 1,479 1,464 1,455 1,230 1,067 960.5 1,070 1,124 1,046 980.2 1,086 1,161 1,064 3,339 4,512 3,945 4,086 4,429 4,202 4,307 4,113 4,192 4,531 4,597 4,205 4,412 3,577 4,054 5,044
High 2,292 2,152 1,811 1,620 1,534 1,484 1,467 1,474 1,246 1,081 972.7 1,083 1,138 1,059 992.6 1,100 1,394 1,276 4,006 5,415 4,734 4,904 5,314 5,188 5,353 5,132 5,284 5,641 5,704 5,217 5,444 4,472 4,865 6,053
Estimated EPS
Low 19.07 17.24 14.41 13.08 12.26 11.6 10.94 10.49 11.23 9.73 7.94 8.24 7.76 5.71 4.93 5.5 4.43 3.65 3.03 2.5 1.88 1.33 1.58 1.17 0.98 0.59 0.56 0.77 0.91 0.68 0.75 0.48 -0.12 0.37
Average 19.39 17.53 14.99 13.58 12.47 11.69 10.96 10.66 11.41 9.88 8.06 8.37 7.88 5.8 5.01 5.58 5.54 4.55 3.79 3.12 2.35 1.66 1.97 1.47 1.23 0.72 0.7 0.97 1.13 0.85 0.93 0.61 -0.075 0.48
High 19.71 17.82 15.3 14.04 12.66 11.9 11 10.84 11.59 10.05 8.2 8.51 8.01 5.9 5.09 5.68 6.65 5.45 4.55 3.74 2.82 1.99 2.36 1.77 1.48 0.85 0.84 1.17 1.35 1.02 1.11 0.74 -0.03 0.59
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program