Industrials / RailroadsNYSE
$314.53
+0.00 (+0.00%)
FCF base 3Y
$113.74
-28.8% CAGR · yield 6.4%
FCF base 5Y
$111.86
-18.7% base · -17.2% expected
Precio de entrada
$51.98
MOS 18% · confianza 87%
FCF escenarios
audited · normalized FCF $1.7B · quality 73.3/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
34/100
D
Piotroski
5/9
balance/quality
Valuation
22/100
-28.5% upside
5Y CAGR
-17.2%
0/100
Data QA
100/100
SEC 100%
Sin guardar todavía.
Market Cap
$70.6B
P/E
24.7x
↑EV/EBITDA
N/A
•ROE
18.5%
↑Gross Margin
N/A
•Debt/Equity
0.04
↓Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
+1.4%
FCF CAGR
+4.4%
FCF margin
17.7%
FCF / Net income
0.75x
Latest source
SEC-backed
Margin decomposition
Último año: revenue $12.18B · net income $2.87B · FCF $2.16B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC | 2019SEC | 2018SEC | 2017SEC | 2016SEC | 2015SEC | 2014SEC | 2013SEC | 2012SEC | 2011SEC | 2010SEC | 2009SEC | 2008SEC | 2007SEC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||
| Revenue | $12.18B | $12.18B | $12.12B | $12.16B | $12.74B | $11.14B | $9.79B | $11.30B | $11.46B | $10.55B | $9.89B | $10.51B | $11.62B | $11.24B | $11.04B | $11.17B | $9.52B | $7.97B | $10.66B | $9.43B |
| Net Income | $2.87B | $2.87B | $2.62B | $1.83B | $3.27B | $3.00B | $2.01B | $2.72B | $2.67B | $5.40B | $1.67B | $1.56B | $2.00B | $1.91B | $1.75B | $1.92B | $1.50B | $1.03B | $1.72B | $1.46B |
| EBITDA | $5.75B | $5.75B | $5.42B | $4.15B | $6.03B | $5.63B | $4.16B | $5.13B | $5.06B | $4.58B | $4.04B | — | — | — | — | — | — | — | — | — |
| EPS | 12.75 | 12.75 | 11.57 | 8.02 | 13.88 | 12.11 | 7.84 | 10.25 | 9.51 | 18.61 | 5.62 | 5.10 | 6.39 | 6.04 | 5.37 | 5.45 | 4.00 | 2.76 | 4.52 | 3.68 |
| Operating Margin | 35.8% | 35.8% | 33.6% | 23.5% | 37.7% | 39.9% | 30.7% | 35.3% | 34.6% | 33.4% | 30.4% | 27.4% | 30.8% | 29.0% | 28.3% | 28.8% | 28.1% | 24.6% | 28.9% | 27.4% |
| Net Margin | 23.6% | 23.6% | 21.6% | 15.0% | 25.7% | 27.0% | 20.6% | 24.1% | 23.3% | 51.2% | 16.9% | 14.8% | 17.2% | 17.0% | 15.8% | 17.2% | 15.7% | 13.0% | 16.1% | 15.5% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 0.04 | 0.04 | 0.04 | 0.00 | 0.06 | 0.04 | — | — | — | 0.60 | 0.81 | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $2.16B | $2.16B | $1.67B | $852.0M | $2.27B | $2.79B | $2.14B | $1.87B | $1.77B | $1.53B | $1.15B | — | $734.0M | $1.11B | $824.0M | $1.07B | $1.24B | $561.0M | $1.16B | $992.0M |
| Returns | ||||||||||||||||||||
| ROE | 18.5% | 18.5% | 18.3% | 14.3% | 25.7% | 22.0% | 13.6% | 17.9% | 17.4% | 33.0% | 13.4% | — | — | — | — | — | — | — | — | — |
| Valuation | ||||||||||||||||||||
| P/E | 24.67 | 24.67 | 27.18 | 39.22 | 22.66 | 25.97 | 40.12 | 30.69 | 33.07 | 16.90 | 55.97 | 61.67 | 49.22 | 52.07 | 58.57 | 57.71 | 78.63 | 113.96 | 69.59 | 85.47 |
| P/B | 4.56 | 4.56 | 4.98 | 5.60 | 5.82 | 5.72 | 5.46 | 5.50 | 5.74 | 5.58 | 7.50 | 7.86 | 7.92 | — | — | — | 10.96 | 11.30 | 12.44 | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | 0.5% | 0.5% | -0.3% | -4.6% | 14.4% | 13.8% | -13.3% | -1.4% | 8.6% | 6.7% | -5.9% | -9.6% | 3.4% | 1.9% | -1.2% | 17.4% | 19.4% | -25.3% | 13.0% | — |
| EPS Growth | 10.2% | 10.2% | 44.3% | -42.2% | 14.6% | 54.5% | -23.5% | 7.8% | -48.9% | 231.1% | 10.2% | -20.2% | 5.8% | 12.5% | -1.5% | 36.3% | 44.9% | -38.9% | 22.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
29.8%
EPS terminal req.
$27.91
Spread vs growth
-19.6%
5Y implied EPS CAGR
21.5%
EPS terminal req.
$33.77
Spread vs growth
-11.3%
10Y implied EPS CAGR
15.6%
EPS terminal req.
$54.39
Spread vs growth
-5.4%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Unavailable: positive start/end prices are required.