Linked here’s a detailed quantitative evaluation of Union Pacific Corporation (UNP). Under are some highlights from the above linked evaluation:
Firm Description: Union Pacific Company operates the biggest U.S. railroad, with greater than 32,000 miles of rail serving the western two-thirds of the nation.
Fair Value: In calculating honest worth, I think about the NPV MMA Differential Honest Worth together with these 4 calculations of honest worth, see web page 2 of the linked PDF for an in depth description:
1. Avg. Excessive Yield Worth
2. 20-12 months DCF Worth
3. Avg. P/E Worth
4. Graham Quantity
UNP is buying and selling at a premium to all 4 valuations above. When additionally contemplating the NPV MMA Differential, the inventory is buying and selling at a 375.2% premium to its calculated honest worth of $54.07. UNP didn’t earn any Stars on this part.
Dividend Analytical Data: On this part there are three doable Stars and three key metrics, see web page 2 of the linked PDF for an in depth description:
1. Free Money Stream Payout
2. Debt To Whole Capital
3. Key Metrics
4. Dividend Progress Price
5. Years of Div. Progress
6. Rolling 4-yr Div. > 15%
UNP earned one Star on this part for two.) above. The inventory earned a Star on account of its most up-to-date Debt to Whole Capital being lower than 45% The corporate has paid a money dividend to shareholders yearly since 1900 and has elevated its dividend funds for 0 consecutive years.
Dividend Income vs. MMA: Why would you assume the fairness danger and put money into a dividend inventory if you happen to may earn a greater return in a a lot much less dangerous cash market account (MMA) or Treasury bond? This part compares the incomes skill of this inventory with a high yield MMA. Two objects are thought-about on this part, see web page 2 of the linked PDF for an in depth description:
1. NPV MMA Diff.
2. Years to > MMA
The unfavorable NPV MMA Diff. signifies that on a NPV foundation the dividend earnings from an funding in UNP could be lower than an analogous quantity invested in MMA incomes a 20-year common price of three.75%. If UNP grows its dividend at 0.0% per 12 months, it should by no means equal a MMA yielding an estimated 20-year common price of three.75%.
Friends: The corporate’s peer group contains: CSX Company (CSX) with a 1.3% yield, Kansas Metropolis Southern and Norfolk Southern Corp (NSC) with a 2.1% yield.
Conclusion: UNP didn’t earn any Stars within the Honest Worth part, earned one Star within the Dividend Analytical Information part and didn’t earn any Stars within the Dividend Revenue vs. MMA part for a complete of 1 Star. This quantitatively ranks UNP as a 1-Star Very Weak inventory.
Utilizing my D4L-PreScreen.xls mannequin, I decided the share value would want to lower to $47.88 earlier than UNP’s NPV MMA Differential elevated to the $3,500 minimal that I search for in a inventory with 0 years of consecutive dividend will increase. At that value the inventory would yield 10.9%.
Resetting the D4L-PreScreen.xls mannequin and fixing for the dividend development price wanted to generate the goal $3,500 NPV MMA Differential, the calculated price is 16.2%. This dividend development price is increased than the 0.0% used on this evaluation, thus offering no margin of security. UNP has a risk rating of two.25 which classifies it as a Medium danger inventory.
UNP’s enterprise combine contains agricultural merchandise, automotive, chemical compounds, coal, industrial merchandise and intermodal. Its free money circulation payout is 66% (up from 56%) is above my most allowed, whereas its debt to whole capital at 1% (flat) is nicely under my desired most. UNP is buying and selling above my calculated honest worth value of $54.07, and its dividend yield is under my present minimal, and it failed to boost its dividend on the appointed time. As such, I’ll look ahead to a extra opportune time earlier than investing on this firm.
Disclaimer: Materials offered right here is for informational functions solely. The above quantitative inventory evaluation, together with the Star ranking, is mechanically calculated and relies on historic info. The evaluation assumes the inventory will carry out sooner or later because it has up to now. That is typically by no means true. Earlier than shopping for or promoting any inventory you ought to do your individual analysis and attain your individual conclusion. See my Disclaimer for extra info.
Full Disclosure: On the time of this writing, I held no place in UNP (0.0% of my Dividend Progress Portfolio).
