Stock Analysis on Net

Union Pacific Corp. (NYSE:UNP)

Enterprise Value (EV)

Microsoft Excel

Current Enterprise Value (EV)

Union Pacific Corp., current enterprise value calculation

Microsoft Excel
Current share price (P) $238.46
No. shares of common stock outstanding 604,286,378
US$ in millions
Common equity (market value)1 144,098
Total equity 144,098
Add: Debt due within one year (per books) 1,425
Add: Debt due after one year (per books) 29,767
Total equity and debt 175,290
Less: Cash and cash equivalents 1,016
Enterprise value (EV) 174,274

Based on: 10-K (reporting date: 2024-12-31).

1 Common equity (market value) = Share price × No. shares of common stock outstanding
= 238.46 × 604,286,378


Historical Enterprise Value (EV)

Union Pacific Corp., EV calculation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Share price1, 2 $242.08 $249.45 $205.50 $242.39 $204.20
No. shares of common stock outstanding1 604,286,378 609,777,914 611,872,981 636,898,957 669,829,363
US$ in millions
Common equity (market value)3 146,286 152,109 125,740 154,378 136,779
Total equity 146,286 152,109 125,740 154,378 136,779
Add: Debt due within one year (book value) 1,425 1,423 1,678 2,166 1,069
Add: Debt due after one year (book value) 29,767 31,156 31,648 27,563 25,660
Total equity and debt 177,478 184,688 159,066 184,107 163,508
Less: Cash and cash equivalents 1,016 1,055 973 960 1,799
Enterprise value (EV) 176,462 183,633 158,093 183,147 161,709

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 Data adjusted for splits and stock dividends.

2 Closing price as at the filing date of Union Pacific Corp. Annual Report.

3 2024 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 242.08 × 604,286,378

Item Description The company
EV Enterprise value is total company value (the market value of common equity, debt, and preferred equity) minus the value of cash and short-term investments. Union Pacific Corp. EV increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.