Logo Spółki Norfolk Southern Corporation: Wartość Wewnętrzna vs. Aktualna cena

Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 275.21
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 239.9

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).


EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 9.1 19.1 1.4
Norfolk Southern Corporation 7.2 18.9 4.3
Mediana / Norfolk Southern Corporation 1.3 1.0 0.3


Pozostałe spółki z branży Railroads
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
CRRC Corporation Limited 1766.HK 30,350 12.6 11.2 0.9 HKSE
Hiroshima Electric Railway Co.,Ltd. 9033.T 130 -1.0 14.1 0.5 Tokyo
CSX Corporation CSX 61,375 11.1 20.5 5.1 NASDAQ Global Select
The Greenbrier Companies, Inc. GBX 1,431 -0.2 6.4 1.0 New York Stock Exchange
CRCC High-Tech Equipment Corporation Limited 1786.HK 197 13.9 11.2 0.2 HKSE
Titagarh Rail Systems Limited TITAGARH.BO 1,322 25.7 48.4 4.7 Bombay Stock Exchange
Guangshen Railway Company Limited 0525.HK 2,741 14.4 13.2 0.5 HKSE
BVZ Holding AG BVZN.SW 252 -1.8 9.5 0.9 Swiss Exchange
MRS Logística S.A. MRSA3B.SA 1,691 0.8 6.5 1.2 São Paulo
Bangkok Expressway and Metro Public Company Limited BEM.BK 2,491 -1.8 20.3 2.2 Thailand
Canggang Railway Limited 2169.HK 671 37.3 82.9 6.0 HKSE
Kyushu Railway Company 9142.T 4,234 2.8 14.6 1.4 Tokyo
Getlink SE GET.PA 10,212 6.2 28.6 3.6 Paris
Talgo, S.A. TLGO.MC 419 -7.8 -3.4 2.1 Madrid Stock Exchange
FirstGroup plc FGP.L 1,674 0.1 10.5 1.9 London Stock Exchange
Alstom SA ALO.PA 10,268 7.0 64.0 0.9 Paris
Chengdu Tangyuan Electric Co.,Ltd. 300789.SZ 639 55.5 59.8 4.2 Shenzhen
Transport International Holdings Limited 0062.HK 701 2.0 28.3 0.3 HKSE
West Japan Railway Company 9021.T 10,740 0.6 13.7 1.4 Tokyo
Westinghouse Air Brake Technologies Corporation WAB 33,103 14.5 28.8 3.1 New York Stock Exchange
Canadian Pacific Railway Limited CP.TO 67,481 8.9 22.5 2.0 Toronto Stock Exchange
Kobe Electric Railway Co., Ltd. 9046.T 134 -7.2 17.3 0.8 Tokyo
Kwoon Chung Bus Holdings Limited 0306.HK 150 -0.4 9.1 0.6 HKSE
Engenco Limited EGN.AX 62 6.2 19.9 0.9 Australian Securities Exchange
SBF AG CY1K.DE 91 106.7 -39.2 2.5 Frankfurt Stock Exchange
SBS Transit Ltd S61.SI 773 12.5 29.5 1.4 Stock Exchange of Singapore
Tianjin Keyvia Electric Co.,Ltd 300407.SZ 519 42.6 36.4 1.5 Shenzhen
Grupo Traxión, S.A.B. de C.V. TRAXIONA.MX 451 -0.9 15.2 0.6 Mexico
NRC Group ASA NRC.OL 125 1.7 -9.6 0.7 Oslo Stock Exchange
Jupiter Wagons Limited JWL.BO 1,629 29.2 44.2 5.2 Bombay Stock Exchange
Indian Railway Catering & Tourism Corporation Limited IRCTC.NS 6,591 31.7 43.2 15.8 National Stock Exchange of India
Indian Railway Catering & Tourism Corporation Limited IRCTC.BO 6,595 31.7 43.2 15.8 Bombay Stock Exchange
Hainan Haiqi Transportation Group Co.,Ltd. 603069.SS 921 -77.4 -62.4 8.5 Shanghai
China Railway Signal & Communication Corporation Limited 688009.SS 7,444 12.6 17.2 1.3 Shanghai
East Japan Railway Company 9020.T 27,478 -0.2 18.1 1.4 Tokyo
Norfolk Southern Corporation NFS.DE 64,034 8.9 24.7 4.5 Frankfurt Stock Exchange
Keisei Electric Railway Co., Ltd. 9009.T 4,469 5.7 9.7 1.3 Tokyo
CRRC Corporation Limited 601766.SS 29,153 12.0 15.2 1.3 Shanghai
Guangshen Railway Company Limited 601333.SS 2,698 8.5 21.6 0.8 Shanghai
Union Pacific Corporation UNP 132,076 8.0 19.3 8.2 New York Stock Exchange
Perak Transit Berhad 0186.KL 189 2.3 10.5 1.0 Kuala Lumpur
Yashima & Co.,Ltd. 7677.T 53 -27.7 -15.8 0.9 Tokyo
GMéxico Transportes, S.A.B. de C.V. GMXT.MX 7,606 4.0 16.4 2.3 Mexico
Nanjing Public Utilities Development Co., Ltd. 000421.SZ 540 6.6 52.5 1.4 Shenzhen
Nippon Signal Co., Ltd. 6741.T 516 5.0 8.9 0.7 Tokyo
Taiwan Taxi Co.,Ltd. 2640.TWO 251 9.0 14.0 4.0 Taipei Exchange
Titagarh Rail Systems Limited TITAGARH.NS 1,327 25.7 48.4 4.7 National Stock Exchange of India
Aurizon Holdings Limited AZJ.AX 3,681 0.2 18.7 1.4 Australian Securities Exchange
Trinity Industries, Inc. TRN 2,301 -4.9 24.3 2.3 New York Stock Exchange
Sanyo Electric Railway Co.,Ltd. 9052.T 317 1.5 15.3 0.8 Tokyo
Shanghai Shentong Metro Co.,Ltd. 600834.SS 607 48.1 86.4 2.4 Shanghai
Hyundai Rotem Company 064350.KS 13,678 25.6 39.3 9.1 KSE
Central Japan Railway Company 9022.T 25,944 -0.7 8.5 0.8 Tokyo
Taiwan High Speed Rail Corporation 2633.TW 5,149 -2.1 25.1 2.2 Taiwan
FreightCar America, Inc. RAIL 169 -0.9 -27.6 -3.4 NASDAQ Global Select
Stadler Rail AG SRAIL.SW 2,848 12.2 60.4 3.1 Swiss Exchange
Bangkok Expressway and Metro Public Company Limited BEM-R.BK 2,491 -1.8 20.3 2.2 Thailand
PT Blue Bird Tbk BIRD.JK 290 3.7 7.2 0.8 Jakarta Stock Exchange
BTS Group Holdings Public Company Limited BTS-R.BK 1,705 -7.8 24.5 1.0 Thailand
Container Corporation of India Limited CONCOR.BO 4,732 22.8 39.8 4.2 Bombay Stock Exchange
MTR Corporation Limited 0066.HK 21,817 4.5 10.8 0.9 HKSE
Kelsian Group Limited CY4.F 693 0.7 18.5 1.2 Frankfurt Stock Exchange
Rumo S.A. RAIL3.SA 4,997 0.6 42.8 2.1 São Paulo
Delixi Xinjiang Transportation Co.,Ltd. 603032.SS 584 -34.0 -32.5 4.1 Shanghai
Vossloh AG VOS.DE 2,021 13.2 27.4 2.4 Frankfurt Stock Exchange
Kelsian Group Limited KLS.AX 686 0.6 21.9 1.1 Australian Securities Exchange
Saudi Public Transport Company 4040.SR 473 1.7 63.5 1.9 Saudi
Nurminen Logistics Oyj NLG1V.HE 101 3.6 10.0 2.6 Helsinki
HeNan Splendor Science & Technology Co., Ltd. 002296.SZ 663 15.7 15.9 2.0 Shenzhen
Sichuan Fulin Transportation Group Co., Ltd. 002357.SZ 485 17.1 25.4 2.1 Shenzhen
Alstom SA AOMD.DE 11,637 8.3 74.4 1.1 Frankfurt Stock Exchange
Container Corporation of India Limited CONCOR.NS 4,732 22.8 39.8 4.2 National Stock Exchange of India
Norfolk Southern Corporation NSC 62,283 7.2 18.9 4.3 New York Stock Exchange
Jupiter Wagons Limited JWL.NS 1,628 29.2 44.2 5.2 National Stock Exchange of India
Hefei Gocom Information Technology Co.,Ltd. 688367.SS 252 66.5 66.1 3.0 Shanghai
Construcciones y Auxiliar de Ferrocarriles, S.A. CAF.MC 2,055 5.0 14.1 2.0 Madrid Stock Exchange
Jungfraubahn Holding AG JFN.SW 1,443 8.4 15.4 1.6 Swiss Exchange
China Railway Tielong Container Logistics Co., Ltd 600125.SS 1,075 14.1 21.4 1.0 Shanghai
Qingdao Victall Railway Co., Ltd. 605001.SS 431 11.5 38.0 1.2 Shanghai
Zhuzhou CRRC Times Electric Co., Ltd. 3898.HK 7,325 13.7 13.9 1.3 HKSE
Keifuku Electric Railroad Co.,Ltd. 9049.T 93 2.1 7.8 1.1 Tokyo
Niigata Kotsu Co., Ltd. 9017.T 54 -4.8 7.4 0.4 Tokyo
Daqin Railway Co., Ltd. 601006.SS 18,173 13.0 15.0 0.8 Shanghai
SBF AG CY1K.F 91 106.7 -39.2 2.5 Frankfurt Stock Exchange
China Railway Signal & Communication Corporation Limited 3969.HK 7,651 31.2 22.8 0.8 HKSE
Nanjing Kangni Mechanical & Electrical Co.,Ltd 603111.SS 804 16.3 17.8 1.6 Shanghai
Compagnie du Cambodge CBDG.PA 6,941 240.7 1.2 0.0 Paris
BTS Group Holdings Public Company Limited BTS.BK 1,715 -7.8 24.5 1.0 Thailand
ComfortDelGro Corporation Limited C52.SI 2,443 3.7 14.9 1.2 Stock Exchange of Singapore
FNM S.p.A. FNM.MI 267 2.4 3.1 0.5 Milan
Nanjing Railway New Technology Co.,Ltd. 301016.SZ 573 49.9 61.1 3.9 Shenzhen
China Railway High-speed Electrification Equipment Corporation Limited 688285.SS 484 50.6 69.1 2.1 Shanghai
China Railway Special Cargo Logistics Co., Ltd. 001213.SZ 2,666 24.2 33.6 1.0 Shenzhen
Union Pacific Corporation UNP.DE 133,623 8.1 19.5 8.3 Frankfurt Stock Exchange
Vontron Technology Co., Ltd. 000920.SZ 787 26.0 27.2 3.0 Shenzhen
KTK Group Co., Ltd. 603680.SS 1,465 16.7 24.9 2.0 Shanghai
Nankai Electric Railway Co., Ltd. 9044.T 1,982 -1.4 13.2 1.0 Tokyo
L.B. Foster Company FSTR 256 9.3 7.0 1.5 NASDAQ Global Select
Ningxia Western Venture Industrial Co.,Ltd. 000557.SZ 1,136 32.4 34.2 1.4 Shenzhen
Mobico Group Plc MCG.L 292 3.8 -0.3 1.2 London Stock Exchange
Canadian National Railway Company CNI 59,262 6.9 18.0 3.8 New York Stock Exchange
Jinxi Axle Company Limited 600495.SS 992 167.2 128.3 2.1 Shanghai
Japan Oil Transportation Co., Ltd. 9074.T 74 1.4 8.8 0.4 Tokyo
Railcare Group AB (publ) RAIL.ST 67 0.4 23.0 2.3 Stockholm Stock Exchange
Canadian National Railway Company CNR.TO 59,260 6.9 18.0 3.8 Toronto Stock Exchange
Kanagawa Chuo Kotsu Co., Ltd. 9081.T 309 -1.2 8.9 0.8 Tokyo
Tobu Railway Co., Ltd. 9001.T 3,574 -1.6 10.1 0.9 Tokyo
Beijing-Shanghai High-Speed Railway Co.,Ltd. 601816.SS 36,463 9.6 20.7 1.3 Shanghai
Jiangxi Changyun Co., Ltd. 600561.SS 287 6.5 265.4 2.3 Shanghai
Odakyu Electric Railway Co., Ltd. 9007.T 4,110 0.2 11.5 1.2 Tokyo
Canadian Pacific Railway Limited CP 67,457 11.5 22.5 2.0 New York Stock Exchange
Nishi-Nippon Railroad Co., Ltd. 9031.T 1,135 -2.8 8.4 0.7 Tokyo
Guangxi Wuzhou Communications Co., Ltd. 600368.SS 970 6.3 10.7 1.0 Shanghai
Jiangsu Bide Science and Technology Co., Ltd. 605298.SS 557 69.2 94.7 4.4 Shanghai
MRS Logística S.A. MRSA6B.SA 1,561 0.8 6.5 1.2 São Paulo
Yeal Electric Co.,Ltd 300923.SZ 297 44.2 47.5 1.8 Shenzhen
Zhejiang Tiantai Xianghe Industrial Co.,Ltd. 603500.SS 550 32.8 42.1 3.9 Shanghai
Beijing Tianyishangjia New Material Corp., Ltd. 688033.SS 562 -2.4 -2.7 1.1 Shanghai
Beijing Tieke Shougang Rail Way-Tech Co., Ltd. 688569.SS 670 22.8 27.9 1.8 Shanghai
China Railway Materials Company Limited 000927.SZ 2,327 26.3 36.0 1.8 Shenzhen
Zhejiang Tiantie Industry Co., Ltd. 300587.SZ 1,453 -808.1 1,319.2 3.6 Shenzhen