Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
11.47 USD10.73 USD13.45 USD
+318%
10.73 USDCurrent price is 318.3% above the base model value.
C
IndustrialsRailroadsUnited States
CSX.US · CSX Corporation
NMS · US · USD
Latest price44.86 USD
30D-5.67%
Vs. base value+114%
Research summary
CSX.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -16.74% YoY. Current price is about 44.86 USD, while the model base case is about 20.95 USD; the current price sits +114% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income3B USD
Free cash flow2B USD
Operating cash flow5B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price44.86 USD
Base value20.95 USD
Vs. base+114%
Price date2026/04/28
22.41 USD20.95 USD23.85 USD
+114%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
22.41 USD20.95 USD26.27 USD
+114%
20.95 USDCurrent price is 114.1% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth16.8%
Current price implies roughly 16.8% annualized FCF growth.
16.8%Current price implies roughly 16.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
23.85 USD23.85 USD23.85 USD
+88.09%
23.85 USDCurrent price is 88.1% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | - | 3B USD | 2B USD | 1.54 |
| 2024/12/30 | Annual | - | 3B USD | 3B USD | 1.79 |
| 2023/12/30 | Annual | 15B USD | 4B USD | 3B USD | 1.85 |
| 2022/12/30 | Annual | 15B USD | 4B USD | 3B USD | 1.95 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement