Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · View financials
Decision snapshot: KTOS stock price vs UNP: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at UNP's multiple
Needs UNP P/E.
Implied fair value · at KTOS's multiple
Needs KTOS P/E.
Metric by metric
Live quote
Price unavailable
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: KTOS FY 2025 (ended Dec 28, 2025) · UNP FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
KRATOS DEFENSE & SECURITY SOLUTIONS, INC. · implied price per share
Bear
$0.93
Base
$1.10
Bull
$1.26
UNION PACIFIC CORP · implied price per share
Bear
$138.50
Base
$162.94
Bull
$187.38
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
0.09x
1.72x
Net debt / EBITDA
Leverage against operating earnings
-7.72x
2.14x
Cash and equivalents
Liquid reserves on the balance sheet
$560.60M
$1.27B
Total debt
Interest-bearing obligations outstanding
$175.40M
$31.81B
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
NORTHROP GRUMMAN CORP /DE/
KTOS vs NOC
LOCKHEED MARTIN CORP
KTOS vs LMT
RTX Corp
KTOS vs RTX
BOEING CO
KTOS vs BA
MERCURY SYSTEMS INC
KTOS vs MRCY
CSX CORP
KTOS vs CSX
CANADIAN NATIONAL RAILWAY CO
KTOS vs CNI
NORFOLK SOUTHERN CORP
KTOS vs NSC
CANADIAN PACIFIC KANSAS CITY LTD/CN
KTOS vs CP
CATERPILLAR INC
KTOS vs CAT
Knight-Swift Transportation Holdings Inc.
KTOS vs KNX
Live quote
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
