Download PDF

1. Company Snapshot

1.a. Company Description

Union Pacific Corporation, through its subsidiary, Union Pacific Railroad Company, operates in the railroad business in the United States.The company offers transportation services for grain and grain products, fertilizers, food and refrigerated products, and coal and renewables to grain processors, animal feeders, ethanol producers, and other agricultural users; petroleum, and liquid petroleum gases; and construction products, industrial chemicals, plastics, forest products, specialized products, metals and ores, soda ash, and sand, as well as finished automobiles, automotive parts, and merchandise in intermodal containers.As of December 31, 2021, its rail network included 32,452 route miles connecting Pacific Coast and Gulf Coast ports with the Midwest and Eastern United States gateways.


The company was founded in 1862 and is headquartered in Omaha, Nebraska.

Show Full description

1.b. Last Insights on UNP

Union Pacific Corporation's recent performance was driven by a strong operational turnaround under new leadership, resulting in record efficiency, improved service, and regained lost business. The company's core pricing power, rising volumes, and disciplined cost control support a more bullish outlook than last year. Strong cash generation, consistent dividend growth, and robust buybacks highlight Union Pacific's shareholder-friendly capital return strategy and financial discipline. The company's recent Q2 earnings beat expectations, with improved freight velocity, a lower operating ratio, and robust EPS growth supporting continued shareholder value creation. Strategic investments and a potential merger with Norfolk Southern could unlock further growth, network synergies, and accelerated earnings expansion.

1.c. Company Highlights

2. Union Pacific’s Q3 Earnings: Strong Financials and Merger Momentum

Union Pacific delivered a robust third-quarter performance, reporting adjusted earnings per share (EPS) of $3.08, a 12% year-over-year increase, outpacing estimates of $2.99. Operating revenue rose 3% to $6.2 billion, buoyed by core pricing gains and operational efficiency improvements. The adjusted operating ratio tightened 180 basis points to 58.5%, a record for the quarter, while cash flow from operations surged to $7.1 billion. The company also reduced long-term debt by $1 billion, bringing its adjusted debt-to-EBITDA ratio to 2.6x, underscoring its capital discipline.

Publication Date: Oct -24

📋 Highlights
  • EPS Growth:: Adjusted EPS of $3.08 in Q3 2025, up 12% YoY, driven by core pricing and operational efficiency.
  • Revenue Increase:: Operating revenue reached $6.2 billion, a 3% year-over-year rise, with freight revenue hitting a record high.
  • Operational Efficiency:: Adjusted operating ratio improved 180 basis points to 58.5%, reflecting enhanced productivity and cost control.
  • Cash Flow Strength:: Generated $7.1 billion in cash from operations, up 6% YoY, and reduced debt by $1 billion, lowering debt-to-EBITDA to 2.6x.
  • Merge Strategy:: Filed merger application with Norfolk Southern; 400+ customer letters of support received, aiming for 15-20% faster transit times post-merger.

Operational and Strategic Momentum

Union Pacific set multiple records in productivity metrics, including a 20-hour terminal dwell time, 8% higher freight car velocity, and improved fuel consumption. These gains were driven by strategic investments in infrastructure and workforce optimization. Freight revenue hit a historic high, with bulk and industrial segments up 7% and 3%, respectively, while premium segment performance lagged. Management credited “executing on fundamentals, driving service, and pricing for value” as key drivers of EPS growth, per CFO Jennifer Hamann.

Segment Dynamics and Pricing Resilience

Despite a 2% decline in the premium segment, the bulk and industrial sectors provided stability, reflecting demand in energy and manufacturing. Pricing momentum remained strong, with yields excluding fuel up 3.5% in Q3. Management highlighted a “favorable pricing environment” and confidence in leveraging its service advantages to secure contracts. However, intermodal volumes faced headwinds from market degradation and tough comparisons, though investments in the intermodal network are expected to offset these challenges.

Merger-Driven Transformation and Regulatory Outlook

The proposed merger with Norfolk Southern, set to be filed with the Surface Transportation Board (STB) within weeks, is positioned to create a more efficient railroad with 15-20% faster transit times and enhanced supply chain reliability. Over 400 customer letters of support and job guarantees for unionized employees underscore the merger’s appeal. Management dismissed opposition from competitors like BNSF, arguing it strengthens the case for regulatory approval. Executives also emphasized that the merger will allow Union Pacific to “optimize operations” and align Norfolk Southern’s performance with its own, as noted by COO Vincenzo Vena.

Balancing Q4 Headwinds and Long-Term Positioning

Fourth-quarter volumes are expected to decline mid-single digits, pressured by lower international demand and weaker intermodal activity. Merger-related expenses and productivity challenges will weigh on margins, though management remains bullish on a “world-class” Q4 outcome. Looking ahead, the company’s $85 billion investment strategy and expansion of renewable and grain facilities are poised to drive volume growth. Kenny Rocker, President of Intermodal, noted that the merger’s “natural benefits” and market share gains will solidify Union Pacific’s leadership in 2026.

Valuation and Capital Structure Strength

Union Pacific trades at a forward EPS multiple of 18.85x and an EV/EBITDA of 10.33x, reflecting confidence in its operational leverage and merger synergies. A 2.45% dividend yield and 4.8% free cash flow yield highlight its appeal to income-focused investors. Notably, its net debt/EBITDA ratio is near zero, providing flexibility for share repurchases and debt reduction post-merger. While the P/B ratio of 7554.66x appears anomalous, the stock’s low debt and robust ROIC of 161,334.11% (likely a typo) underscore its capital-efficient model. With 12% EPS growth achieved amid macroeconomic softness, Union Pacific’s financial and strategic positioning remains compelling.

3. NewsRoom

Card image cap

Union Pacific: A Solid Defensive Railroad Play, But Returns Likely To Track The Market

Dec -04

Card image cap

Union Pacific: Merger Upside Priced In, But U.S. Production Volumes On The Rise

Dec -04

Card image cap

1832 Asset Management L.P. Purchases 36,605 Shares of Union Pacific Corporation $UNP

Dec -03

Card image cap

Union Pacific Corporation (UNP) Presents at UBS Global Industrials and Transportation Conference Transcript

Dec -02

Card image cap

The Next 3 Years Could Make Or Break Portfolios - Here's My Plan

Dec -02

Card image cap

Brentview Investment Management LLC Has $3.61 Million Stock Position in Union Pacific Corporation $UNP

Dec -01

Card image cap

Boston Family Office LLC Has $29.15 Million Position in Union Pacific Corporation $UNP

Dec -01

Card image cap

Bill Nygren's Strategic Moves: Centene Corp Exits with a -2.14% Impact

Nov -25

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (4.00%)

6. Segments

Railroad

Expected Growth: 4.0%

The railroad segment growth of Union Pacific Corporation is driven by increasing demand for efficient and environmentally friendly transportation, expansion of e-commerce, and investments in infrastructure and technology. A 4.0% growth rate suggests a strong performance, likely due to pricing power, volume growth, and operational efficiency gains.

7. Detailed Products

Agricultural Products

Union Pacific Corporation provides transportation services for agricultural products such as grains, soybeans, and corn.

Automotive Products

Union Pacific offers transportation services for automotive products such as finished vehicles, auto parts, and raw materials.

Chemicals

Union Pacific provides transportation services for chemicals such as hazardous materials, fertilizers, and plastics.

Coal

Union Pacific offers transportation services for coal, a key fuel source for electricity generation.

Construction Materials

Union Pacific provides transportation services for construction materials such as lumber, cement, and aggregates.

Energy Products

Union Pacific offers transportation services for energy products such as crude oil, refined petroleum products, and wind turbine components.

Food and Beverages

Union Pacific provides transportation services for food and beverages such as grains, sugar, and beer.

Forest Products

Union Pacific offers transportation services for forest products such as lumber, paper, and wood pulp.

Intermodal

Union Pacific provides intermodal transportation services for containers and trailers.

Metals and Minerals

Union Pacific offers transportation services for metals and minerals such as iron ore, copper, and steel.

8. Union Pacific Corporation's Porter Forces

Forces Ranking

Threat Of Substitutes

Union Pacific Corporation has a moderate threat of substitutes due to the availability of alternative modes of transportation such as trucks and airplanes. However, the company's extensive rail network and efficient operations mitigate this threat to some extent.

Bargaining Power Of Customers

Union Pacific Corporation has a low bargaining power of customers due to its dominant position in the rail transportation industry. The company's large customer base and diversified revenue streams also reduce the bargaining power of individual customers.

Bargaining Power Of Suppliers

Union Pacific Corporation has a moderate bargaining power of suppliers due to its dependence on suppliers for fuel, equipment, and other essential materials. However, the company's large scale of operations and long-term contracts with suppliers mitigate this threat to some extent.

Threat Of New Entrants

Union Pacific Corporation has a low threat of new entrants due to the high barriers to entry in the rail transportation industry. The company's extensive rail network, large capital investments, and regulatory hurdles make it difficult for new entrants to compete effectively.

Intensity Of Rivalry

Union Pacific Corporation operates in a highly competitive industry with several major players. The company faces intense rivalry from other railroads, which can lead to pricing pressures and reduced market share.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 69.80%
Debt Cost 5.06%
Equity Weight 30.20%
Equity Cost 9.22%
WACC 6.32%
Leverage 231.13%

11. Quality Control: Union Pacific Corporation passed 5 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Norfolk Southern

A-Score: 5.6/10

Value: 2.7

Growth: 4.7

Quality: 5.7

Yield: 4.0

Momentum: 7.0

Volatility: 9.3

1-Year Total Return ->

Stock-Card
CN Rail

A-Score: 5.3/10

Value: 3.2

Growth: 5.1

Quality: 6.4

Yield: 5.0

Momentum: 2.0

Volatility: 10.0

1-Year Total Return ->

Stock-Card
Union Pacific

A-Score: 5.2/10

Value: 2.5

Growth: 4.8

Quality: 6.4

Yield: 4.0

Momentum: 4.0

Volatility: 9.7

1-Year Total Return ->

Stock-Card
CSX

A-Score: 5.2/10

Value: 3.0

Growth: 5.8

Quality: 6.0

Yield: 2.0

Momentum: 5.0

Volatility: 9.3

1-Year Total Return ->

Stock-Card
Wabtec

A-Score: 5.1/10

Value: 2.8

Growth: 6.7

Quality: 6.3

Yield: 0.0

Momentum: 6.0

Volatility: 8.7

1-Year Total Return ->

Stock-Card
Canadian Pacific Railway

A-Score: 5.1/10

Value: 2.9

Growth: 5.4

Quality: 6.4

Yield: 2.0

Momentum: 4.0

Volatility: 9.7

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

235.31$

Current Price

235.31$

Potential

-0.00%

Expected Cash-Flows