Norfolk Southern Corporation (NSC) DCF Valuation

Norfolk Southern Corporation (NSC) DCF Valuation

US | Industrials | Railroads | NYSE
Norfolk Southern Corporation (NSC) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Norfolk Southern Corporation (NSC) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Looking to determine the intrinsic value of Norfolk Southern Corporation? Our (NSC) DCF Calculator integrates real-time data with comprehensive customization features, giving you the power to refine your forecasts and enhance your investment choices.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 9,789.0 11,142.0 12,745.0 12,156.0 12,123.0 12,829.6 13,577.5 14,368.9 15,206.5 16,092.8
Revenue Growth, % 0 13.82 14.39 -4.62 -0.27147 5.83 5.83 5.83 5.83 5.83
EBITDA 4,632.0 5,705.0 6,043.0 4,340.0 4,071.0 5,522.4 5,844.3 6,184.9 6,545.4 6,927.0
EBITDA, % 47.32 51.2 47.41 35.7 33.58 43.04 43.04 43.04 43.04 43.04
Depreciation 1,154.0 1,181.0 1,221.0 1,298.0 .0 1,094.3 1,158.1 1,225.6 1,297.0 1,372.6
Depreciation, % 11.79 10.6 9.58 10.68 0 8.53 8.53 8.53 8.53 8.53
EBIT 3,478.0 4,524.0 4,822.0 3,042.0 4,071.0 4,428.1 4,686.2 4,959.4 5,248.4 5,554.4
EBIT, % 35.53 40.6 37.83 25.02 33.58 34.51 34.51 34.51 34.51 34.51
Total Cash 1,115.0 839.0 456.0 1,568.0 1,641.0 1,255.6 1,328.8 1,406.2 1,488.2 1,575.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 848.0 976.0 1,148.0 1,147.0 1,069.0
Account Receivables, % 8.66 8.76 9.01 9.44 8.82
Inventories 221.0 218.0 253.0 264.0 .0 214.8 227.3 240.6 254.6 269.4
Inventories, % 2.26 1.96 1.99 2.17 0 1.67 1.67 1.67 1.67 1.67
Accounts Payable 976.0 1,351.0 1,293.0 1,452.0 1,704.0 1,494.4 1,581.5 1,673.7 1,771.3 1,874.5
Accounts Payable, % 9.97 12.13 10.15 11.94 14.06 11.65 11.65 11.65 11.65 11.65
Capital Expenditure -1,494.0 -1,470.0 -1,948.0 -2,349.0 .0 -1,618.2 -1,712.5 -1,812.3 -1,917.9 -2,029.7
Capital Expenditure, % -15.26 -13.19 -15.28 -19.32 0 -12.61 -12.61 -12.61 -12.61 -12.61
Tax Rate, % 21.24 21.24 21.24 21.24 21.24 21.24 21.24 21.24 21.24 21.24
EBITAT 2,767.3 3,505.6 3,817.9 2,395.6 3,206.4 3,487.1 3,690.3 3,905.4 4,133.1 4,374.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 2,334.3 3,466.6 2,825.9 1,493.6 3,800.4 2,461.3 3,143.6 3,326.9 3,520.8 3,726.0
WACC, % 8.78 8.76 8.78 8.77 8.77 8.77 8.77 8.77 8.77 8.77
PV UFCF
SUM PV UFCF 12,466.5
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 3,838
Terminal Value 66,463
Present Terminal Value 43,646
Enterprise Value 56,113
Net Debt 15,837
Equity Value 40,276
Diluted Shares Outstanding, MM 227
Equity Value Per Share 177.82

What You Will Receive

  • Pre-Filled Financial Model: Norfolk Southern Corporation’s (NSC) actual data facilitates accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Adaptable and Reusable: Designed for versatility, enabling repeated application for in-depth forecasts.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as revenue growth, operating ratios, and capital investments.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and other key metrics in real-time.
  • High-Precision Estimates: Leverages Norfolk Southern's (NSC) actual financial data for accurate valuation results.
  • Effortless Scenario Analysis: Easily evaluate various assumptions and assess different outcomes.
  • Efficiency Booster: Streamlines the process by eliminating the need for complex valuation model creation.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Norfolk Southern Corporation's (NSC) preloaded data.
  • 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation results.
  • 5. Present with Confidence: Share professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for Norfolk Southern Corporation (NSC)?

  • Accuracy: Utilizes real Norfolk Southern financials for precise data.
  • Flexibility: Tailored for users to easily adjust and experiment with inputs.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for investment analysis in Norfolk Southern Corporation (NSC).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding Norfolk Southern Corporation (NSC) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Transport Industry Enthusiasts: Gain insights into how transportation companies like Norfolk Southern Corporation (NSC) are valued in the market.

What the Template Contains

  • Historical Data: Includes Norfolk Southern Corporation’s (NSC) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Norfolk Southern Corporation’s (NSC) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Norfolk Southern Corporation’s (NSC) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.