Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
UN UNP UNION PACIFIC CORP FY ended Jan 30, 2026 | $307.41 | $182.62B | $160.41B | $24.51B | $12.97B | $7.14B | 25.66x | 7.45x | 11.23x |
NS NSC NORFOLK SOUTHERN CORP FY ended Jan 31, 2026 | $348.68 | $78.32B | $61.96B | $12.18B | $5.87B | $2.87B | 27.35x | 6.43x | 9.35x |
CN CNI CANADIAN NATIONAL RAILWAY CO FY ended Dec 31, 2025 | $126.01 | $77.28B | $77.28B | — | — | — | — | — | — |
CP CP CANADIAN PACIFIC KANSAS CITY LTD/CN FY ended Feb 25, 2026 | $94.12 | $82.74B | $68.31B | $15.08B | $6.02B | $4.14B | 20.87x | 5.49x | 9.87x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 10.17x | 3/4 | $52.85B | $28.53 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 6.46x | 3/4 | $90.98B | $49.11 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 24.63x | 3/4 | $71.14B | $38.40 | Included in the active peer mix. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
UN UNP UNION PACIFIC CORP FY ended Jan 30, 2026 | $307.41 | $182.62B | $160.41B | $24.51B | $12.97B | $7.14B | 25.66x | 7.45x | 11.23x |
NS NSC NORFOLK SOUTHERN CORP FY ended Jan 31, 2026 | $348.68 | $78.32B | $61.96B | $12.18B | $5.87B | $2.87B | 27.35x | 6.43x | 9.35x |
CN CNI CANADIAN NATIONAL RAILWAY CO FY ended Dec 31, 2025 | $126.01 | $77.28B | $77.28B | — | — | — | — | — | — |
CP CP CANADIAN PACIFIC KANSAS CITY LTD/CN FY ended Feb 25, 2026 | $94.12 | $82.74B | $68.31B | $15.08B | $6.02B | $4.14B | 20.87x | 5.49x | 9.87x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 10.17x | 3/4 | $52.85B | $28.53 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 6.46x | 3/4 | $90.98B | $49.11 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 24.63x | 3/4 | $71.14B | $38.40 | Included in the active peer mix. |
